[WELLCAL] YoY Quarter Result on 31-Mar-2017 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -9.31%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 31,944 41,607 40,376 38,654 32,563 37,777 33,971 -1.01%
PBT 9,296 11,061 8,862 11,808 9,009 12,582 9,076 0.39%
Tax -1,967 -2,954 -2,791 -3,156 -2,110 -2,888 -2,049 -0.67%
NP 7,329 8,107 6,071 8,652 6,899 9,694 7,027 0.70%
-
NP to SH 7,329 8,107 6,071 8,652 6,899 9,694 7,027 0.70%
-
Tax Rate 21.16% 26.71% 31.49% 26.73% 23.42% 22.95% 22.58% -
Total Cost 24,615 33,500 34,305 30,002 25,664 28,083 26,944 -1.49%
-
Net Worth 118,511 111,042 102,079 100,774 97,183 90,964 210,478 -9.12%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 5,477 6,971 5,975 7,624 7,628 7,635 6,629 -3.12%
Div Payout % 74.74% 85.99% 98.42% 88.12% 110.58% 78.77% 94.34% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 118,511 111,042 102,079 100,774 97,183 90,964 210,478 -9.12%
NOSH 497,947 497,947 497,947 331,494 331,682 331,986 331,462 7.01%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 22.94% 19.48% 15.04% 22.38% 21.19% 25.66% 20.69% -
ROE 6.18% 7.30% 5.95% 8.59% 7.10% 10.66% 3.34% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.42 8.36 8.11 11.66 9.82 11.38 10.25 -7.49%
EPS 1.47 1.63 1.22 2.61 2.08 2.92 2.12 -5.91%
DPS 1.10 1.40 1.20 2.30 2.30 2.30 2.00 -9.47%
NAPS 0.238 0.223 0.205 0.304 0.293 0.274 0.635 -15.07%
Adjusted Per Share Value based on latest NOSH - 331,494
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.42 8.36 8.11 7.76 6.54 7.59 6.82 -1.00%
EPS 1.47 1.63 1.22 1.74 1.39 1.95 1.41 0.69%
DPS 1.10 1.40 1.20 1.53 1.53 1.53 1.33 -3.11%
NAPS 0.238 0.223 0.205 0.2024 0.1952 0.1827 0.4227 -9.12%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.765 1.26 1.39 2.22 2.49 2.00 1.44 -
P/RPS 11.92 15.08 17.14 19.04 25.36 17.58 14.05 -2.70%
P/EPS 51.98 77.39 114.01 85.06 119.71 68.49 67.92 -4.35%
EY 1.92 1.29 0.88 1.18 0.84 1.46 1.47 4.54%
DY 1.44 1.11 0.86 1.04 0.92 1.15 1.39 0.59%
P/NAPS 3.21 5.65 6.78 7.30 8.50 7.30 2.27 5.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 24/05/19 24/05/18 22/05/17 26/05/16 28/05/15 16/05/14 -
Price 0.855 1.25 1.39 2.18 2.37 1.75 1.46 -
P/RPS 13.33 14.96 17.14 18.70 24.14 15.38 14.25 -1.10%
P/EPS 58.09 76.78 114.01 83.52 113.94 59.93 68.87 -2.79%
EY 1.72 1.30 0.88 1.20 0.88 1.67 1.45 2.88%
DY 1.29 1.12 0.86 1.06 0.97 1.31 1.37 -0.99%
P/NAPS 3.59 5.61 6.78 7.17 8.09 6.39 2.30 7.69%

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