[WELLCAL] YoY Quarter Result on 31-Mar-2020 [#2]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

28-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

31-Mar-2020 [#2]

Profit Trend

QoQ- -19.65%

YoY- -9.6%

Quarter Report

Wel001_2nd QR @ 31.03.2020.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Quarter Result
Revenue	50,138	42,962	38,229	31,944	41,607	40,376	38,654	4.42%
YoY %	16.70%	12.38%	19.68%	-23.22%	3.05%	4.45%	-	-
Horiz. %	129.71%	111.15%	98.90%	82.64%	107.64%	104.45%	100.00%	-
PBT	16,927	11,284	11,903	9,296	11,061	8,862	11,808	6.18%
YoY %	50.01%	-5.20%	28.04%	-15.96%	24.81%	-24.95%	-	-
Horiz. %	143.35%	95.56%	100.80%	78.73%	93.67%	75.05%	100.00%	-
Tax	-4,110	-3,355	-3,111	-1,967	-2,954	-2,791	-3,156	4.49%
YoY %	-22.50%	-7.84%	-58.16%	33.41%	-5.84%	11.57%	-	-
Horiz. %	130.23%	106.31%	98.57%	62.33%	93.60%	88.43%	100.00%	-
NP	12,817	7,929	8,792	7,329	8,107	6,071	8,652	6.76%
YoY %	61.65%	-9.82%	19.96%	-9.60%	33.54%	-29.83%	-	-
Horiz. %	148.14%	91.64%	101.62%	84.71%	93.70%	70.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,817	7,929	8,792	7,329	8,107	6,071	8,652	6.76%
YoY %	61.65%	-9.82%	19.96%	-9.60%	33.54%	-29.83%	-	-
Horiz. %	148.14%	91.64%	101.62%	84.71%	93.70%	70.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.28%	29.73%	26.14%	21.16%	26.71%	31.49%	26.73%	-
YoY %	-18.33%	13.73%	23.53%	-20.78%	-15.18%	17.81%	-	-
Horiz. %	90.83%	111.22%	97.79%	79.16%	99.93%	117.81%	100.00%	-
Total Cost	37,321	35,033	29,437	24,615	33,500	34,305	30,002	3.70%
YoY %	6.53%	19.01%	19.59%	-26.52%	-2.35%	14.34%	-	-
Horiz. %	124.40%	116.77%	98.12%	82.04%	111.66%	114.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,482	121,001	123,988	118,511	111,042	102,079	100,774	3.72%
YoY %	3.70%	-2.41%	4.62%	6.73%	8.78%	1.29%	-	-
Horiz. %	124.52%	120.07%	123.04%	117.60%	110.19%	101.29%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	8,963	6,971	6,971	5,477	6,971	5,975	7,624	2.73%
YoY %	28.58%	0.00%	27.28%	-21.43%	16.67%	-21.63%	-	-
Horiz. %	117.56%	91.43%	91.43%	71.84%	91.43%	78.37%	100.00%	-
Div Payout %	69.93%	87.92%	79.29%	74.74%	85.99%	98.42%	88.12%	-
YoY %	-20.46%	10.88%	6.09%	-13.08%	-12.63%	11.69%	-	-
Horiz. %	79.36%	99.77%	89.98%	84.82%	97.58%	111.69%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	125,482	121,001	123,988	118,511	111,042	102,079	100,774	3.72%
YoY %	3.70%	-2.41%	4.62%	6.73%	8.78%	1.29%	-	-
Horiz. %	124.52%	120.07%	123.04%	117.60%	110.19%	101.29%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	497,947	497,947	331,494	7.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.21%	-	-
Horiz. %	150.21%	150.21%	150.21%	150.21%	150.21%	150.21%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	25.56%	18.46%	23.00%	22.94%	19.48%	15.04%	22.38%	-
YoY %	38.46%	-19.74%	0.26%	17.76%	29.52%	-32.80%	-	-
Horiz. %	114.21%	82.48%	102.77%	102.50%	87.04%	67.20%	100.00%	-
ROE	10.21%	6.55%	7.09%	6.18%	7.30%	5.95%	8.59%	-
YoY %	55.88%	-7.62%	14.72%	-15.34%	22.69%	-30.73%	-	-
Horiz. %	118.86%	76.25%	82.54%	71.94%	84.98%	69.27%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	10.07	8.63	7.68	6.42	8.36	8.11	11.66	-2.41%
YoY %	16.69%	12.37%	19.63%	-23.21%	3.08%	-30.45%	-	-
Horiz. %	86.36%	74.01%	65.87%	55.06%	71.70%	69.55%	100.00%	-
EPS	2.57	1.59	1.77	1.47	1.63	1.22	2.61	-0.25%
YoY %	61.64%	-10.17%	20.41%	-9.82%	33.61%	-53.26%	-	-
Horiz. %	98.47%	60.92%	67.82%	56.32%	62.45%	46.74%	100.00%	-
DPS	1.80	1.40	1.40	1.10	1.40	1.20	2.30	-4.00%
YoY %	28.57%	0.00%	27.27%	-21.43%	16.67%	-47.83%	-	-
Horiz. %	78.26%	60.87%	60.87%	47.83%	60.87%	52.17%	100.00%	-
NAPS	0.252	0.243	0.249	0.238	0.223	0.205	0.304	-3.07%
YoY %	3.70%	-2.41%	4.62%	6.73%	8.78%	-32.57%	-	-
Horiz. %	82.89%	79.93%	81.91%	78.29%	73.36%	67.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	10.07	8.63	7.68	6.42	8.36	8.11	7.76	4.43%
YoY %	16.69%	12.37%	19.63%	-23.21%	3.08%	4.51%	-	-
Horiz. %	129.77%	111.21%	98.97%	82.73%	107.73%	104.51%	100.00%	-
EPS	2.57	1.59	1.77	1.47	1.63	1.22	1.74	6.71%
YoY %	61.64%	-10.17%	20.41%	-9.82%	33.61%	-29.89%	-	-
Horiz. %	147.70%	91.38%	101.72%	84.48%	93.68%	70.11%	100.00%	-
DPS	1.80	1.40	1.40	1.10	1.40	1.20	1.53	2.74%
YoY %	28.57%	0.00%	27.27%	-21.43%	16.67%	-21.57%	-	-
Horiz. %	117.65%	91.50%	91.50%	71.90%	91.50%	78.43%	100.00%	-
NAPS	0.252	0.243	0.249	0.238	0.223	0.205	0.2024	3.71%
YoY %	3.70%	-2.41%	4.62%	6.73%	8.78%	1.28%	-	-
Horiz. %	124.51%	120.06%	123.02%	117.59%	110.18%	101.28%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.13	1.26	1.07	0.765	1.26	1.39	2.22	-
P/RPS	11.22	14.60	13.94	11.92	15.08	17.14	19.04	-8.43%
YoY %	-23.15%	4.73%	16.95%	-20.95%	-12.02%	-9.98%	-	-
Horiz. %	58.93%	76.68%	73.21%	62.61%	79.20%	90.02%	100.00%	-
P/EPS	43.90	79.13	60.60	51.98	77.39	114.01	85.06	-10.43%
YoY %	-44.52%	30.58%	16.58%	-32.83%	-32.12%	34.03%	-	-
Horiz. %	51.61%	93.03%	71.24%	61.11%	90.98%	134.03%	100.00%	-
EY	2.28	1.26	1.65	1.92	1.29	0.88	1.18	11.59%
YoY %	80.95%	-23.64%	-14.06%	48.84%	46.59%	-25.42%	-	-
Horiz. %	193.22%	106.78%	139.83%	162.71%	109.32%	74.58%	100.00%	-
DY	1.59	1.11	1.31	1.44	1.11	0.86	1.04	7.32%
YoY %	43.24%	-15.27%	-9.03%	29.73%	29.07%	-17.31%	-	-
Horiz. %	152.88%	106.73%	125.96%	138.46%	106.73%	82.69%	100.00%	-
P/NAPS	4.48	5.19	4.30	3.21	5.65	6.78	7.30	-7.81%
YoY %	-13.68%	20.70%	33.96%	-43.19%	-16.67%	-7.12%	-	-
Horiz. %	61.37%	71.10%	58.90%	43.97%	77.40%	92.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	27/05/22	25/05/21	28/05/20	24/05/19	24/05/18	22/05/17	-
Price	1.13	1.21	1.01	0.855	1.25	1.39	2.18	-
P/RPS	11.22	14.02	13.16	13.33	14.96	17.14	18.70	-8.15%
YoY %	-19.97%	6.53%	-1.28%	-10.90%	-12.72%	-8.34%	-	-
Horiz. %	60.00%	74.97%	70.37%	71.28%	80.00%	91.66%	100.00%	-
P/EPS	43.90	75.99	57.20	58.09	76.78	114.01	83.52	-10.16%
YoY %	-42.23%	32.85%	-1.53%	-24.34%	-32.66%	36.51%	-	-
Horiz. %	52.56%	90.98%	68.49%	69.55%	91.93%	136.51%	100.00%	-
EY	2.28	1.32	1.75	1.72	1.30	0.88	1.20	11.28%
YoY %	72.73%	-24.57%	1.74%	32.31%	47.73%	-26.67%	-	-
Horiz. %	190.00%	110.00%	145.83%	143.33%	108.33%	73.33%	100.00%	-
DY	1.59	1.16	1.39	1.29	1.12	0.86	1.06	6.98%
YoY %	37.07%	-16.55%	7.75%	15.18%	30.23%	-18.87%	-	-
Horiz. %	150.00%	109.43%	131.13%	121.70%	105.66%	81.13%	100.00%	-
P/NAPS	4.48	4.98	4.06	3.59	5.61	6.78	7.17	-7.53%
YoY %	-10.04%	22.66%	13.09%	-36.01%	-17.26%	-5.44%	-	-
Horiz. %	62.48%	69.46%	56.62%	50.07%	78.24%	94.56%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

10 Mins

SELL

2024-05-16 16:30:00

EMA 5

5 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:45:00

EMA 5

5 Mins

BUY

2024-05-16 15:45:00

MACD/RSI

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

295,647,600

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

279,591,800

HSI-HUZ

0.205

-0.04

241,142,400

MQTECH

0.015

-0.005

159,428,500

CAREPLS

0.35

-0.03

105,979,200

SINKUNG

0.145

+0.005

103,473,100

MYEG

1.03

0.00

101,537,700

SUPERMX

1.01

-0.07

98,599,700

HSI-CV8

0.15

+0.015

85,360,100

More active Stocks

MPI

33.50

+0.98

233,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

293,900

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

450,700

PANAMY

19.70

+0.44

23,300

ALLIANZ

22.08

+0.40

42,800

KSENG

6.33

+0.35

602,100

PENTA

4.78

+0.33

4,416,700

More gainer Stocks

AJI

16.12

-0.44

266,900

AIRPORT

10.04

-0.36

29,113,200

KOSSAN

2.48

-0.26

24,025,400

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

HARTA

3.65

-0.17

37,718,300

AHEALTH

2.93

-0.14

848,900

ICAP

3.30

-0.14

442,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More