[WELLCAL] YoY TTM Result on 30-Jun-2016 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- -1.97%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 174,244 169,178 147,821 140,434 157,276 142,639 135,742 4.24%
PBT 49,749 42,358 44,199 42,103 47,618 38,359 30,446 8.52%
Tax -12,823 -10,665 -10,076 -5,910 -11,437 -9,028 -7,579 9.15%
NP 36,926 31,693 34,123 36,193 36,181 29,331 22,867 8.31%
-
NP to SH 36,926 31,693 34,123 36,193 36,181 29,331 22,867 8.31%
-
Tax Rate 25.78% 25.18% 22.80% 14.04% 24.02% 23.54% 24.89% -
Total Cost 137,318 137,485 113,698 104,241 121,095 113,308 112,875 3.31%
-
Net Worth 113,532 104,071 101,249 97,789 92,105 84,860 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 27,885 27,885 28,053 30,548 30,566 26,519 15,381 10.41%
Div Payout % 75.52% 87.98% 82.21% 84.40% 84.48% 90.42% 67.27% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 113,532 104,071 101,249 97,789 92,105 84,860 0 -
NOSH 497,947 497,947 331,965 332,618 332,509 331,486 132,529 24.67%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 21.19% 18.73% 23.08% 25.77% 23.00% 20.56% 16.85% -
ROE 32.52% 30.45% 33.70% 37.01% 39.28% 34.56% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 34.99 33.98 44.53 42.22 47.30 43.03 102.42 -16.38%
EPS 7.42 6.36 10.28 10.88 10.88 8.85 17.25 -13.11%
DPS 5.60 5.60 8.45 9.20 9.20 8.00 11.60 -11.42%
NAPS 0.228 0.209 0.305 0.294 0.277 0.256 0.00 -
Adjusted Per Share Value based on latest NOSH - 332,618
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 34.97 33.96 29.67 28.19 31.57 28.63 27.25 4.24%
EPS 7.41 6.36 6.85 7.26 7.26 5.89 4.59 8.30%
DPS 5.60 5.60 5.63 6.13 6.14 5.32 3.09 10.41%
NAPS 0.2279 0.2089 0.2032 0.1963 0.1849 0.1703 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.20 1.31 2.15 2.01 1.90 1.48 2.39 -
P/RPS 3.43 3.86 4.83 4.76 4.02 3.44 2.33 6.65%
P/EPS 16.18 20.58 20.92 18.47 17.46 16.73 13.85 2.62%
EY 6.18 4.86 4.78 5.41 5.73 5.98 7.22 -2.55%
DY 4.67 4.27 3.93 4.58 4.84 5.41 4.85 -0.62%
P/NAPS 5.26 6.27 7.05 6.84 6.86 5.78 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 27/08/18 28/08/17 25/08/16 28/08/15 29/08/14 26/08/13 -
Price 1.15 1.29 2.16 2.05 2.01 1.68 2.68 -
P/RPS 3.29 3.80 4.85 4.86 4.25 3.90 2.62 3.86%
P/EPS 15.51 20.27 21.01 18.84 18.47 18.99 15.53 -0.02%
EY 6.45 4.93 4.76 5.31 5.41 5.27 6.44 0.02%
DY 4.87 4.34 3.91 4.49 4.58 4.76 4.33 1.97%
P/NAPS 5.04 6.17 7.08 6.97 7.26 6.56 0.00 -

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
Post a Comment