[WELLCAL] YoY TTM Result on 30-Sep-2006 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 98.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,024 119,091 91,392 35,418 30.63%
PBT 14,316 18,849 16,630 6,943 27.25%
Tax -1,150 -1,737 -1,424 -1,121 0.85%
NP 13,166 17,112 15,206 5,822 31.22%
-
NP to SH 13,166 17,112 15,206 5,822 31.22%
-
Tax Rate 8.03% 9.22% 8.56% 16.15% -
Total Cost 65,858 101,979 76,186 29,596 30.52%
-
Net Worth 79,900 74,914 65,882 52,419 15.07%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,282 11,145 3,849 - -
Div Payout % 108.48% 65.13% 25.31% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 79,900 74,914 65,882 52,419 15.07%
NOSH 130,557 129,162 84,464 79,423 18.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.66% 14.37% 16.64% 16.44% -
ROE 16.48% 22.84% 23.08% 11.11% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.53 92.20 108.20 44.59 10.71%
EPS 10.08 13.25 18.00 7.33 11.19%
DPS 11.00 8.63 4.60 0.00 -
NAPS 0.612 0.58 0.78 0.66 -2.48%
Adjusted Per Share Value based on latest NOSH - 79,423
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.87 23.92 18.35 7.11 30.65%
EPS 2.64 3.44 3.05 1.17 31.12%
DPS 2.87 2.24 0.77 0.00 -
NAPS 0.1605 0.1504 0.1323 0.1053 15.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.14 1.16 2.35 1.96 -
P/RPS 1.88 1.26 2.17 4.40 -24.66%
P/EPS 11.30 8.76 13.05 26.74 -24.93%
EY 8.85 11.42 7.66 3.74 33.22%
DY 9.65 7.44 1.96 0.00 -
P/NAPS 1.86 2.00 3.01 2.97 -14.43%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/09 21/11/08 03/12/07 - -
Price 1.22 1.03 2.20 0.00 -
P/RPS 2.02 1.12 2.03 0.00 -
P/EPS 12.10 7.77 12.22 0.00 -
EY 8.27 12.86 8.18 0.00 -
DY 9.02 8.38 2.09 0.00 -
P/NAPS 1.99 1.78 2.82 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