[WELLCAL] YoY TTM Result on 30-Sep-2007 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 13.12%
YoY- 161.18%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 96,564 79,024 119,091 91,392 35,418 28.47%
PBT 16,051 14,316 18,849 16,630 6,943 23.28%
Tax -1,429 -1,150 -1,737 -1,424 -1,121 6.25%
NP 14,622 13,166 17,112 15,206 5,822 25.86%
-
NP to SH 14,622 13,166 17,112 15,206 5,822 25.86%
-
Tax Rate 8.90% 8.03% 9.22% 8.56% 16.15% -
Total Cost 81,942 65,858 101,979 76,186 29,596 28.97%
-
Net Worth 77,321 79,900 74,914 65,882 52,419 10.19%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,467 14,282 11,145 3,849 - -
Div Payout % 98.95% 108.48% 65.13% 25.31% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 77,321 79,900 74,914 65,882 52,419 10.19%
NOSH 131,722 130,557 129,162 84,464 79,423 13.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.14% 16.66% 14.37% 16.64% 16.44% -
ROE 18.91% 16.48% 22.84% 23.08% 11.11% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.31 60.53 92.20 108.20 44.59 13.22%
EPS 11.10 10.08 13.25 18.00 7.33 10.92%
DPS 11.00 11.00 8.63 4.60 0.00 -
NAPS 0.587 0.612 0.58 0.78 0.66 -2.88%
Adjusted Per Share Value based on latest NOSH - 84,464
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.38 15.86 23.90 18.34 7.11 28.46%
EPS 2.93 2.64 3.43 3.05 1.17 25.77%
DPS 2.90 2.87 2.24 0.77 0.00 -
NAPS 0.1552 0.1604 0.1504 0.1322 0.1052 10.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.14 1.16 2.35 1.96 -
P/RPS 1.75 1.88 1.26 2.17 4.40 -20.57%
P/EPS 11.53 11.30 8.76 13.05 26.74 -18.95%
EY 8.67 8.85 11.42 7.66 3.74 23.37%
DY 8.59 9.65 7.44 1.96 0.00 -
P/NAPS 2.18 1.86 2.00 3.01 2.97 -7.43%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/10 20/11/09 21/11/08 03/12/07 - -
Price 1.22 1.22 1.03 2.20 0.00 -
P/RPS 1.66 2.02 1.12 2.03 0.00 -
P/EPS 10.99 12.10 7.77 12.22 0.00 -
EY 9.10 8.27 12.86 8.18 0.00 -
DY 9.02 9.02 8.38 2.09 0.00 -
P/NAPS 2.08 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