[WELLCAL] YoY Quarter Result on 31-Mar-2010 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -27.61%
YoY- 57.4%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,563 37,343 32,336 22,810 16,124 28,502 23,133 4.74%
PBT 6,559 7,137 3,969 3,453 2,162 4,884 4,293 7.31%
Tax -1,622 -1,621 -1,076 -275 -143 -477 -384 27.11%
NP 4,937 5,516 2,893 3,178 2,019 4,407 3,909 3.96%
-
NP to SH 4,937 5,516 2,893 3,178 2,019 4,407 3,909 3.96%
-
Tax Rate 24.73% 22.71% 27.11% 7.96% 6.61% 9.77% 8.94% -
Total Cost 25,626 31,827 29,443 19,632 14,105 24,095 19,224 4.90%
-
Net Worth 80,558 79,234 75,561 80,369 75,324 69,179 60,526 4.87%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,308 5,291 3,302 3,283 - - - -
Div Payout % 107.53% 95.92% 114.16% 103.31% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 80,558 79,234 75,561 80,369 75,324 69,179 60,526 4.87%
NOSH 132,715 132,278 132,100 131,322 129,423 128,110 84,064 7.90%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.15% 14.77% 8.95% 13.93% 12.52% 15.46% 16.90% -
ROE 6.13% 6.96% 3.83% 3.95% 2.68% 6.37% 6.46% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.03 28.23 24.48 17.37 12.46 22.25 27.52 -2.92%
EPS 3.72 4.17 2.19 2.42 1.56 3.44 4.65 -3.64%
DPS 4.00 4.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.607 0.599 0.572 0.612 0.582 0.54 0.72 -2.80%
Adjusted Per Share Value based on latest NOSH - 131,322
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.13 7.50 6.49 4.58 3.24 5.72 4.64 4.74%
EPS 0.99 1.11 0.58 0.64 0.41 0.88 0.78 4.04%
DPS 1.07 1.06 0.66 0.66 0.00 0.00 0.00 -
NAPS 0.1617 0.159 0.1517 0.1613 0.1512 0.1389 0.1215 4.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.27 1.49 1.22 1.27 0.79 1.50 2.80 -
P/RPS 9.86 5.28 4.98 7.31 6.34 6.74 10.18 -0.53%
P/EPS 61.02 35.73 55.71 52.48 50.64 43.60 60.22 0.21%
EY 1.64 2.80 1.80 1.91 1.97 2.29 1.66 -0.20%
DY 1.76 2.68 2.05 1.97 0.00 0.00 0.00 -
P/NAPS 3.74 2.49 2.13 2.08 1.36 2.78 3.89 -0.65%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 28/05/12 20/05/11 14/05/10 15/05/09 15/05/08 14/05/07 -
Price 2.36 1.76 1.17 1.29 1.00 1.40 3.20 -
P/RPS 10.25 6.23 4.78 7.43 8.03 6.29 11.63 -2.08%
P/EPS 63.44 42.21 53.42 53.31 64.10 40.70 68.82 -1.34%
EY 1.58 2.37 1.87 1.88 1.56 2.46 1.45 1.43%
DY 1.69 2.27 2.14 1.94 0.00 0.00 0.00 -
P/NAPS 3.89 2.94 2.05 2.11 1.72 2.59 4.44 -2.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment