[WELLCAL] YoY TTM Result on 30-Sep-2010 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -5.86%
YoY- 11.06%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 131,530 154,187 136,834 96,564 79,024 119,091 91,392 6.24%
PBT 32,844 30,958 22,370 16,051 14,316 18,849 16,630 11.99%
Tax -8,153 -7,620 -6,981 -1,429 -1,150 -1,737 -1,424 33.71%
NP 24,691 23,338 15,389 14,622 13,166 17,112 15,206 8.40%
-
NP to SH 24,691 23,338 15,389 14,622 13,166 17,112 15,206 8.40%
-
Tax Rate 24.82% 24.61% 31.21% 8.90% 8.03% 9.22% 8.56% -
Total Cost 106,839 130,849 121,445 81,942 65,858 101,979 76,186 5.79%
-
Net Worth 83,155 81,032 78,124 77,321 79,900 74,914 65,882 3.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 23,869 21,185 15,848 14,467 14,282 11,145 3,849 35.50%
Div Payout % 96.67% 90.78% 102.99% 98.95% 108.48% 65.13% 25.31% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 83,155 81,032 78,124 77,321 79,900 74,914 65,882 3.95%
NOSH 132,624 132,623 132,413 131,722 130,557 129,162 84,464 7.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.77% 15.14% 11.25% 15.14% 16.66% 14.37% 16.64% -
ROE 29.69% 28.80% 19.70% 18.91% 16.48% 22.84% 23.08% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 99.17 116.26 103.34 73.31 60.53 92.20 108.20 -1.44%
EPS 18.62 17.60 11.62 11.10 10.08 13.25 18.00 0.56%
DPS 18.00 16.00 12.00 11.00 11.00 8.63 4.60 25.50%
NAPS 0.627 0.611 0.59 0.587 0.612 0.58 0.78 -3.57%
Adjusted Per Share Value based on latest NOSH - 131,722
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.40 30.95 27.46 19.38 15.86 23.90 18.34 6.25%
EPS 4.96 4.68 3.09 2.93 2.64 3.43 3.05 8.43%
DPS 4.79 4.25 3.18 2.90 2.87 2.24 0.77 35.57%
NAPS 0.1669 0.1626 0.1568 0.1552 0.1604 0.1504 0.1322 3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.83 2.22 1.12 1.28 1.14 1.16 2.35 -
P/RPS 2.85 1.91 1.08 1.75 1.88 1.26 2.17 4.64%
P/EPS 15.20 12.62 9.64 11.53 11.30 8.76 13.05 2.57%
EY 6.58 7.93 10.38 8.67 8.85 11.42 7.66 -2.49%
DY 6.36 7.21 10.71 8.59 9.65 7.44 1.96 21.65%
P/NAPS 4.51 3.63 1.90 2.18 1.86 2.00 3.01 6.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 25/11/11 22/11/10 20/11/09 21/11/08 03/12/07 -
Price 3.29 2.43 1.22 1.22 1.22 1.03 2.20 -
P/RPS 3.32 2.09 1.18 1.66 2.02 1.12 2.03 8.53%
P/EPS 17.67 13.81 10.50 10.99 12.10 7.77 12.22 6.33%
EY 5.66 7.24 9.53 9.10 8.27 12.86 8.18 -5.94%
DY 5.47 6.58 9.84 9.02 9.02 8.38 2.09 17.37%
P/NAPS 5.25 3.98 2.07 2.08 1.99 1.78 2.82 10.90%

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