[WELLCAL] YoY Quarter Result on 31-Mar-2014 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -2.58%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 38,654 32,563 37,777 33,971 30,563 37,343 32,336 3.01%
PBT 11,808 9,009 12,582 9,076 6,559 7,137 3,969 19.90%
Tax -3,156 -2,110 -2,888 -2,049 -1,622 -1,621 -1,076 19.62%
NP 8,652 6,899 9,694 7,027 4,937 5,516 2,893 20.01%
-
NP to SH 8,652 6,899 9,694 7,027 4,937 5,516 2,893 20.01%
-
Tax Rate 26.73% 23.42% 22.95% 22.58% 24.73% 22.71% 27.11% -
Total Cost 30,002 25,664 28,083 26,944 25,626 31,827 29,443 0.31%
-
Net Worth 100,774 97,183 90,964 210,478 80,558 79,234 75,561 4.91%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 7,624 7,628 7,635 6,629 5,308 5,291 3,302 14.95%
Div Payout % 88.12% 110.58% 78.77% 94.34% 107.53% 95.92% 114.16% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 100,774 97,183 90,964 210,478 80,558 79,234 75,561 4.91%
NOSH 331,494 331,682 331,986 331,462 132,715 132,278 132,100 16.55%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.38% 21.19% 25.66% 20.69% 16.15% 14.77% 8.95% -
ROE 8.59% 7.10% 10.66% 3.34% 6.13% 6.96% 3.83% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.66 9.82 11.38 10.25 23.03 28.23 24.48 -11.61%
EPS 2.61 2.08 2.92 2.12 3.72 4.17 2.19 2.96%
DPS 2.30 2.30 2.30 2.00 4.00 4.00 2.50 -1.37%
NAPS 0.304 0.293 0.274 0.635 0.607 0.599 0.572 -9.99%
Adjusted Per Share Value based on latest NOSH - 331,462
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.76 6.54 7.58 6.82 6.13 7.50 6.49 3.02%
EPS 1.74 1.38 1.95 1.41 0.99 1.11 0.58 20.07%
DPS 1.53 1.53 1.53 1.33 1.07 1.06 0.66 15.02%
NAPS 0.2023 0.1951 0.1826 0.4225 0.1617 0.159 0.1517 4.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.22 2.49 2.00 1.44 2.27 1.49 1.22 -
P/RPS 19.04 25.36 17.58 14.05 9.86 5.28 4.98 25.02%
P/EPS 85.06 119.71 68.49 67.92 61.02 35.73 55.71 7.30%
EY 1.18 0.84 1.46 1.47 1.64 2.80 1.80 -6.78%
DY 1.04 0.92 1.15 1.39 1.76 2.68 2.05 -10.68%
P/NAPS 7.30 8.50 7.30 2.27 3.74 2.49 2.13 22.76%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 26/05/16 28/05/15 16/05/14 16/05/13 28/05/12 20/05/11 -
Price 2.18 2.37 1.75 1.46 2.36 1.76 1.17 -
P/RPS 18.70 24.14 15.38 14.25 10.25 6.23 4.78 25.50%
P/EPS 83.52 113.94 59.93 68.87 63.44 42.21 53.42 7.72%
EY 1.20 0.88 1.67 1.45 1.58 2.37 1.87 -7.12%
DY 1.06 0.97 1.31 1.37 1.69 2.27 2.14 -11.03%
P/NAPS 7.17 8.09 6.39 2.30 3.89 2.94 2.05 23.18%

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