[WELLCAL] YoY Quarter Result on 31-Mar-2015 [#2]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

31-Mar-2015 [#2]

Profit Trend

QoQ- -4.99%

YoY- 37.95%

Quarter Report

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Quarter Result
Revenue	40,376	38,654	32,563	37,777	33,971	30,563	37,343	1.30%
YoY %	4.45%	18.71%	-13.80%	11.20%	11.15%	-18.16%	-	-
Horiz. %	108.12%	103.51%	87.20%	101.16%	90.97%	81.84%	100.00%	-
PBT	8,862	11,808	9,009	12,582	9,076	6,559	7,137	3.67%
YoY %	-24.95%	31.07%	-28.40%	38.63%	38.37%	-8.10%	-	-
Horiz. %	124.17%	165.45%	126.23%	176.29%	127.17%	91.90%	100.00%	-
Tax	-2,791	-3,156	-2,110	-2,888	-2,049	-1,622	-1,621	9.47%
YoY %	11.57%	-49.57%	26.94%	-40.95%	-26.33%	-0.06%	-	-
Horiz. %	172.18%	194.69%	130.17%	178.16%	126.40%	100.06%	100.00%	-
NP	6,071	8,652	6,899	9,694	7,027	4,937	5,516	1.60%
YoY %	-29.83%	25.41%	-28.83%	37.95%	42.33%	-10.50%	-	-
Horiz. %	110.06%	156.85%	125.07%	175.74%	127.39%	89.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,071	8,652	6,899	9,694	7,027	4,937	5,516	1.60%
YoY %	-29.83%	25.41%	-28.83%	37.95%	42.33%	-10.50%	-	-
Horiz. %	110.06%	156.85%	125.07%	175.74%	127.39%	89.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.49%	26.73%	23.42%	22.95%	22.58%	24.73%	22.71%	-
YoY %	17.81%	14.13%	2.05%	1.64%	-8.69%	8.89%	-	-
Horiz. %	138.66%	117.70%	103.13%	101.06%	99.43%	108.89%	100.00%	-
Total Cost	34,305	30,002	25,664	28,083	26,944	25,626	31,827	1.25%
YoY %	14.34%	16.90%	-8.61%	4.23%	5.14%	-19.48%	-	-
Horiz. %	107.79%	94.27%	80.64%	88.24%	84.66%	80.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,079	100,774	97,183	90,964	210,478	80,558	79,234	4.31%
YoY %	1.29%	3.70%	6.84%	-56.78%	161.28%	1.67%	-	-
Horiz. %	128.83%	127.19%	122.65%	114.80%	265.64%	101.67%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	5,975	7,624	7,628	7,635	6,629	5,308	5,291	2.04%
YoY %	-21.63%	-0.05%	-0.09%	15.18%	24.89%	0.32%	-	-
Horiz. %	112.93%	144.09%	144.17%	144.30%	125.29%	100.32%	100.00%	-
Div Payout %	98.42%	88.12%	110.58%	78.77%	94.34%	107.53%	95.92%	-
YoY %	11.69%	-20.31%	40.38%	-16.50%	-12.27%	12.10%	-	-
Horiz. %	102.61%	91.87%	115.28%	82.12%	98.35%	112.10%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	102,079	100,774	97,183	90,964	210,478	80,558	79,234	4.31%
YoY %	1.29%	3.70%	6.84%	-56.78%	161.28%	1.67%	-	-
Horiz. %	128.83%	127.19%	122.65%	114.80%	265.64%	101.67%	100.00%	-
NOSH	497,947	331,494	331,682	331,986	331,462	132,715	132,278	24.71%
YoY %	50.21%	-0.06%	-0.09%	0.16%	149.75%	0.33%	-	-
Horiz. %	376.44%	250.60%	250.75%	250.98%	250.58%	100.33%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	15.04%	22.38%	21.19%	25.66%	20.69%	16.15%	14.77%	-
YoY %	-32.80%	5.62%	-17.42%	24.02%	28.11%	9.34%	-	-
Horiz. %	101.83%	151.52%	143.47%	173.73%	140.08%	109.34%	100.00%	-
ROE	5.95%	8.59%	7.10%	10.66%	3.34%	6.13%	6.96%	-
YoY %	-30.73%	20.99%	-33.40%	219.16%	-45.51%	-11.93%	-	-
Horiz. %	85.49%	123.42%	102.01%	153.16%	47.99%	88.07%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	8.11	11.66	9.82	11.38	10.25	23.03	28.23	-18.76%
YoY %	-30.45%	18.74%	-13.71%	11.02%	-55.49%	-18.42%	-	-
Horiz. %	28.73%	41.30%	34.79%	40.31%	36.31%	81.58%	100.00%	-
EPS	1.22	2.61	2.08	2.92	2.12	3.72	4.17	-18.51%
YoY %	-53.26%	25.48%	-28.77%	37.74%	-43.01%	-10.79%	-	-
Horiz. %	29.26%	62.59%	49.88%	70.02%	50.84%	89.21%	100.00%	-
DPS	1.20	2.30	2.30	2.30	2.00	4.00	4.00	-18.17%
YoY %	-47.83%	0.00%	0.00%	15.00%	-50.00%	0.00%	-	-
Horiz. %	30.00%	57.50%	57.50%	57.50%	50.00%	100.00%	100.00%	-
NAPS	0.205	0.304	0.293	0.274	0.635	0.607	0.599	-16.35%
YoY %	-32.57%	3.75%	6.93%	-56.85%	4.61%	1.34%	-	-
Horiz. %	34.22%	50.75%	48.91%	45.74%	106.01%	101.34%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	8.10	7.76	6.54	7.58	6.82	6.13	7.50	1.29%
YoY %	4.38%	18.65%	-13.72%	11.14%	11.26%	-18.27%	-	-
Horiz. %	108.00%	103.47%	87.20%	101.07%	90.93%	81.73%	100.00%	-
EPS	1.22	1.74	1.38	1.95	1.41	0.99	1.11	1.58%
YoY %	-29.89%	26.09%	-29.23%	38.30%	42.42%	-10.81%	-	-
Horiz. %	109.91%	156.76%	124.32%	175.68%	127.03%	89.19%	100.00%	-
DPS	1.20	1.53	1.53	1.53	1.33	1.07	1.06	2.08%
YoY %	-21.57%	0.00%	0.00%	15.04%	24.30%	0.94%	-	-
Horiz. %	113.21%	144.34%	144.34%	144.34%	125.47%	100.94%	100.00%	-
NAPS	0.2049	0.2023	0.1951	0.1826	0.4225	0.1617	0.159	4.31%
YoY %	1.29%	3.69%	6.85%	-56.78%	161.29%	1.70%	-	-
Horiz. %	128.87%	127.23%	122.70%	114.84%	265.72%	101.70%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.39	2.22	2.49	2.00	1.44	2.27	1.49	-
P/RPS	17.14	19.04	25.36	17.58	14.05	9.86	5.28	21.67%
YoY %	-9.98%	-24.92%	44.25%	25.12%	42.49%	86.74%	-	-
Horiz. %	324.62%	360.61%	480.30%	332.95%	266.10%	186.74%	100.00%	-
P/EPS	114.01	85.06	119.71	68.49	67.92	61.02	35.73	21.32%
YoY %	34.03%	-28.94%	74.78%	0.84%	11.31%	70.78%	-	-
Horiz. %	319.09%	238.06%	335.04%	191.69%	190.09%	170.78%	100.00%	-
EY	0.88	1.18	0.84	1.46	1.47	1.64	2.80	-17.53%
YoY %	-25.42%	40.48%	-42.47%	-0.68%	-10.37%	-41.43%	-	-
Horiz. %	31.43%	42.14%	30.00%	52.14%	52.50%	58.57%	100.00%	-
DY	0.86	1.04	0.92	1.15	1.39	1.76	2.68	-17.25%
YoY %	-17.31%	13.04%	-20.00%	-17.27%	-21.02%	-34.33%	-	-
Horiz. %	32.09%	38.81%	34.33%	42.91%	51.87%	65.67%	100.00%	-
P/NAPS	6.78	7.30	8.50	7.30	2.27	3.74	2.49	18.16%
YoY %	-7.12%	-14.12%	16.44%	221.59%	-39.30%	50.20%	-	-
Horiz. %	272.29%	293.17%	341.37%	293.17%	91.16%	150.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	22/05/17	26/05/16	28/05/15	16/05/14	16/05/13	28/05/12	-
Price	1.39	2.18	2.37	1.75	1.46	2.36	1.76	-
P/RPS	17.14	18.70	24.14	15.38	14.25	10.25	6.23	18.36%
YoY %	-8.34%	-22.54%	56.96%	7.93%	39.02%	64.53%	-	-
Horiz. %	275.12%	300.16%	387.48%	246.87%	228.73%	164.53%	100.00%	-
P/EPS	114.01	83.52	113.94	59.93	68.87	63.44	42.21	18.00%
YoY %	36.51%	-26.70%	90.12%	-12.98%	8.56%	50.30%	-	-
Horiz. %	270.10%	197.87%	269.94%	141.98%	163.16%	150.30%	100.00%	-
EY	0.88	1.20	0.88	1.67	1.45	1.58	2.37	-15.21%
YoY %	-26.67%	36.36%	-47.31%	15.17%	-8.23%	-33.33%	-	-
Horiz. %	37.13%	50.63%	37.13%	70.46%	61.18%	66.67%	100.00%	-
DY	0.86	1.06	0.97	1.31	1.37	1.69	2.27	-14.92%
YoY %	-18.87%	9.28%	-25.95%	-4.38%	-18.93%	-25.55%	-	-
Horiz. %	37.89%	46.70%	42.73%	57.71%	60.35%	74.45%	100.00%	-
P/NAPS	6.78	7.17	8.09	6.39	2.30	3.89	2.94	14.93%
YoY %	-5.44%	-11.37%	26.60%	177.83%	-40.87%	32.31%	-	-
Horiz. %	230.61%	243.88%	275.17%	217.35%	78.23%	132.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos