[WELLCAL] YoY TTM Result on 30-Sep-2018 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -0.04%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 157,016 134,920 170,109 171,125 159,133 134,470 158,112 -0.11%
PBT 46,058 38,812 49,533 42,854 47,825 39,769 48,532 -0.86%
Tax -11,903 -9,455 -12,731 -11,175 -11,664 -8,687 -7,207 8.71%
NP 34,155 29,357 36,802 31,679 36,161 31,082 41,325 -3.12%
-
NP to SH 34,155 29,357 36,802 31,679 36,161 31,082 41,325 -3.12%
-
Tax Rate 25.84% 24.36% 25.70% 26.08% 24.39% 21.84% 14.85% -
Total Cost 122,861 105,563 133,307 139,446 122,972 103,388 116,787 0.84%
-
Net Worth 126,976 121,001 116,519 107,556 103,573 97,642 97,283 4.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 34,856 24,648 28,134 27,138 28,133 30,550 30,563 2.21%
Div Payout % 102.05% 83.96% 76.45% 85.67% 77.80% 98.29% 73.96% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 126,976 121,001 116,519 107,556 103,573 97,642 97,283 4.53%
NOSH 497,947 497,947 497,947 497,947 497,947 332,118 332,025 6.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.75% 21.76% 21.63% 18.51% 22.72% 23.11% 26.14% -
ROE 26.90% 24.26% 31.58% 29.45% 34.91% 31.83% 42.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.53 27.10 34.16 34.37 31.96 40.49 47.62 -6.63%
EPS 6.86 5.90 7.39 6.36 7.26 9.36 12.45 -9.44%
DPS 7.00 4.95 5.65 5.45 5.65 9.20 9.20 -4.44%
NAPS 0.255 0.243 0.234 0.216 0.208 0.294 0.293 -2.28%
Adjusted Per Share Value based on latest NOSH - 497,947
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.52 27.08 34.14 34.35 31.94 26.99 31.74 -0.11%
EPS 6.86 5.89 7.39 6.36 7.26 6.24 8.29 -3.10%
DPS 7.00 4.95 5.65 5.45 5.65 6.13 6.13 2.23%
NAPS 0.2549 0.2429 0.2339 0.2159 0.2079 0.196 0.1953 4.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.05 0.865 1.15 1.29 1.29 1.96 2.20 -
P/RPS 3.33 3.19 3.37 3.75 4.04 4.84 4.62 -5.30%
P/EPS 15.31 14.67 15.56 20.28 17.76 20.94 17.68 -2.36%
EY 6.53 6.82 6.43 4.93 5.63 4.77 5.66 2.40%
DY 6.67 5.72 4.91 4.22 4.38 4.69 4.18 8.09%
P/NAPS 4.12 3.56 4.91 5.97 6.20 6.67 7.51 -9.51%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 23/11/20 28/11/19 23/11/18 28/11/17 28/11/16 24/11/15 -
Price 1.05 1.20 1.13 1.22 1.46 1.83 2.56 -
P/RPS 3.33 4.43 3.31 3.55 4.57 4.52 5.38 -7.67%
P/EPS 15.31 20.35 15.29 19.18 20.10 19.55 20.57 -4.79%
EY 6.53 4.91 6.54 5.21 4.97 5.11 4.86 5.04%
DY 6.67 4.13 5.00 4.47 3.87 5.03 3.59 10.86%
P/NAPS 4.12 4.94 4.83 5.65 7.02 6.22 8.74 -11.77%

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