[WELLCAL] YoY TTM Result on 30-Jun-2008 [#3]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

15-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Jun-2008 [#3]

Profit Trend

QoQ- 1.86%

YoY- 25.23%

Quarter Report

Wellcall-3Q2008 Announcement and Notes Final.xls

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	127,763	88,206	94,445	108,941	83,469	18,277	47.50%
YoY %	44.85%	-6.61%	-13.31%	30.52%	356.69%	-	-
Horiz. %	699.04%	482.61%	516.74%	596.06%	456.69%	100.00%	-
PBT	20,048	17,086	14,944	18,398	14,787	3,807	39.38%
YoY %	17.34%	14.33%	-18.77%	24.42%	288.42%	-	-
Horiz. %	526.61%	448.80%	392.54%	483.27%	388.42%	100.00%	-
Tax	-5,726	-1,553	-1,296	-1,565	-1,345	-876	45.53%
YoY %	-268.71%	-19.83%	17.19%	-16.36%	-53.54%	-	-
Horiz. %	653.65%	177.28%	147.95%	178.65%	153.54%	100.00%	-
NP	14,322	15,533	13,648	16,833	13,442	2,931	37.31%
YoY %	-7.80%	13.81%	-18.92%	25.23%	358.61%	-	-
Horiz. %	488.64%	529.96%	465.64%	574.31%	458.61%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	14,322	15,533	13,648	16,833	13,442	2,931	37.31%
YoY %	-7.80%	13.81%	-18.92%	25.23%	358.61%	-	-
Horiz. %	488.64%	529.96%	465.64%	574.31%	458.61%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	28.56%	9.09%	8.67%	8.51%	9.10%	23.01%	-
YoY %	214.19%	4.84%	1.88%	-6.48%	-60.45%	-	-
Horiz. %	124.12%	39.50%	37.68%	36.98%	39.55%	100.00%	-
Total Cost	113,441	72,673	80,797	92,108	70,027	15,346	49.16%
YoY %	56.10%	-10.05%	-12.28%	31.53%	356.32%	-	-
Horiz. %	739.22%	473.56%	526.50%	600.21%	456.32%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	77,258	77,127	78,285	74,636	63,847	32,566	18.84%
YoY %	0.17%	-1.48%	4.89%	16.90%	96.05%	-	-
Horiz. %	237.24%	236.83%	240.39%	229.18%	196.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	15,165	18,349	9,032	8,271	6,701	-	-
YoY %	-17.35%	103.16%	9.20%	23.43%	0.00%	-	-
Horiz. %	226.31%	273.82%	134.79%	123.43%	100.00%	-	-
Div Payout %	105.89%	118.13%	66.18%	49.14%	49.85%	-	-
YoY %	-10.36%	78.50%	34.68%	-1.42%	0.00%	-	-
Horiz. %	212.42%	236.97%	132.76%	98.58%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	77,258	77,127	78,285	74,636	63,847	32,566	18.84%
YoY %	0.17%	-1.48%	4.89%	16.90%	96.05%	-	-
Horiz. %	237.24%	236.83%	240.39%	229.18%	196.05%	100.00%	-
NOSH	132,065	132,067	128,971	128,684	84,009	54,277	19.45%
YoY %	-0.00%	2.40%	0.22%	53.18%	54.78%	-	-
Horiz. %	243.32%	243.32%	237.62%	237.09%	154.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.21%	17.61%	14.45%	15.45%	16.10%	16.04%	-
YoY %	-36.34%	21.87%	-6.47%	-4.04%	0.37%	-	-
Horiz. %	69.89%	109.79%	90.09%	96.32%	100.37%	100.00%	-
ROE	18.54%	20.14%	17.43%	22.55%	21.05%	9.00%	-
YoY %	-7.94%	15.55%	-22.71%	7.13%	133.89%	-	-
Horiz. %	206.00%	223.78%	193.67%	250.56%	233.89%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	96.74	66.79	73.23	84.66	99.36	33.67	23.48%
YoY %	44.84%	-8.79%	-13.50%	-14.79%	195.10%	-	-
Horiz. %	287.32%	198.37%	217.49%	251.44%	295.10%	100.00%	-
EPS	10.84	11.76	10.58	13.08	16.00	5.40	14.94%
YoY %	-7.82%	11.15%	-19.11%	-18.25%	196.30%	-	-
Horiz. %	200.74%	217.78%	195.93%	242.22%	296.30%	100.00%	-
DPS	11.50	14.00	7.00	6.43	7.98	0.00	-
YoY %	-17.86%	100.00%	8.86%	-19.42%	0.00%	-	-
Horiz. %	144.11%	175.44%	87.72%	80.58%	100.00%	-	-
NAPS	0.585	0.584	0.607	0.58	0.76	0.60	-0.50%
YoY %	0.17%	-3.79%	4.66%	-23.68%	26.67%	-	-
Horiz. %	97.50%	97.33%	101.17%	96.67%	126.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 128,684
RPS	25.64	17.70	18.96	21.87	16.75	3.67	47.48%
YoY %	44.86%	-6.65%	-13.31%	30.57%	356.40%	-	-
Horiz. %	698.64%	482.29%	516.62%	595.91%	456.40%	100.00%	-
EPS	2.87	3.12	2.74	3.38	2.70	0.59	37.19%
YoY %	-8.01%	13.87%	-18.93%	25.19%	357.63%	-	-
Horiz. %	486.44%	528.81%	464.41%	572.88%	457.63%	100.00%	-
DPS	3.04	3.68	1.81	1.66	1.35	0.00	-
YoY %	-17.39%	103.31%	9.04%	22.96%	0.00%	-	-
Horiz. %	225.19%	272.59%	134.07%	122.96%	100.00%	-	-
NAPS	0.1551	0.1548	0.1571	0.1498	0.1282	0.0654	18.84%
YoY %	0.19%	-1.46%	4.87%	16.85%	96.02%	-	-
Horiz. %	237.16%	236.70%	240.21%	229.05%	196.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-	-
Price	1.15	1.27	1.00	1.10	2.86	0.00	-
P/RPS	1.19	1.90	1.37	1.30	2.88	0.00	-
YoY %	-37.37%	38.69%	5.38%	-54.86%	0.00%	-	-
Horiz. %	41.32%	65.97%	47.57%	45.14%	100.00%	-	-
P/EPS	10.60	10.80	9.45	8.41	17.87	0.00	-
YoY %	-1.85%	14.29%	12.37%	-52.94%	0.00%	-	-
Horiz. %	59.32%	60.44%	52.88%	47.06%	100.00%	-	-
EY	9.43	9.26	10.58	11.89	5.59	0.00	-
YoY %	1.84%	-12.48%	-11.02%	112.70%	0.00%	-	-
Horiz. %	168.69%	165.65%	189.27%	212.70%	100.00%	-	-
DY	10.00	11.02	7.00	5.84	2.79	0.00	-
YoY %	-9.26%	57.43%	19.86%	109.32%	0.00%	-	-
Horiz. %	358.42%	394.98%	250.90%	209.32%	100.00%	-	-
P/NAPS	1.97	2.17	1.65	1.90	3.76	0.00	-
YoY %	-9.22%	31.52%	-13.16%	-49.47%	0.00%	-	-
Horiz. %	52.39%	57.71%	43.88%	50.53%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/11	13/08/10	13/08/09	15/08/08	17/08/07	-	-
Price	1.13	1.29	1.42	1.16	2.35	0.00	-
P/RPS	1.17	1.93	1.94	1.37	2.37	0.00	-
YoY %	-39.38%	-0.52%	41.61%	-42.19%	0.00%	-	-
Horiz. %	49.37%	81.43%	81.86%	57.81%	100.00%	-	-
P/EPS	10.42	10.97	13.42	8.87	14.69	0.00	-
YoY %	-5.01%	-18.26%	51.30%	-39.62%	0.00%	-	-
Horiz. %	70.93%	74.68%	91.35%	60.38%	100.00%	-	-
EY	9.60	9.12	7.45	11.28	6.81	0.00	-
YoY %	5.26%	22.42%	-33.95%	65.64%	0.00%	-	-
Horiz. %	140.97%	133.92%	109.40%	165.64%	100.00%	-	-
DY	10.18	10.85	4.93	5.54	3.39	0.00	-
YoY %	-6.18%	120.08%	-11.01%	63.42%	0.00%	-	-
Horiz. %	300.29%	320.06%	145.43%	163.42%	100.00%	-	-
P/NAPS	1.93	2.21	2.34	2.00	3.09	0.00	-
YoY %	-12.67%	-5.56%	17.00%	-35.28%	0.00%	-	-
Horiz. %	62.46%	71.52%	75.73%	64.72%	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