[WELLCAL] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -4.39%
YoY- 7.95%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 131,061 164,023 174,334 163,538 138,517 147,787 155,195 -2.77%
PBT 38,042 48,540 45,198 45,567 40,935 46,518 42,574 -1.85%
Tax -9,576 -12,121 -11,967 -10,994 -8,908 -6,801 -10,180 -1.01%
NP 28,466 36,419 33,231 34,573 32,027 39,717 32,394 -2.12%
-
NP to SH 28,466 36,419 33,231 34,573 32,027 39,717 32,394 -2.12%
-
Tax Rate 25.17% 24.97% 26.48% 24.13% 21.76% 14.62% 23.91% -
Total Cost 102,595 127,604 141,103 128,965 106,490 108,070 122,801 -2.94%
-
Net Worth 121,997 118,511 110,046 104,071 100,053 98,228 89,068 5.37%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 24,399 28,383 26,391 28,206 30,562 30,552 28,541 -2.57%
Div Payout % 85.71% 77.93% 79.42% 81.58% 95.43% 76.93% 88.11% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 121,997 118,511 110,046 104,071 100,053 98,228 89,068 5.37%
NOSH 497,947 497,947 497,947 497,947 332,404 331,853 332,345 6.96%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 21.72% 22.20% 19.06% 21.14% 23.12% 26.87% 20.87% -
ROE 23.33% 30.73% 30.20% 33.22% 32.01% 40.43% 36.37% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.32 32.94 35.01 32.84 41.67 44.53 46.70 -9.10%
EPS 5.72 7.31 6.67 6.94 9.63 11.97 9.75 -8.49%
DPS 4.90 5.70 5.30 5.66 9.20 9.20 8.60 -8.94%
NAPS 0.245 0.238 0.221 0.209 0.301 0.296 0.268 -1.48%
Adjusted Per Share Value based on latest NOSH - 497,947
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.31 32.92 34.99 32.82 27.80 29.66 31.15 -2.77%
EPS 5.71 7.31 6.67 6.94 6.43 7.97 6.50 -2.13%
DPS 4.90 5.70 5.30 5.66 6.13 6.13 5.73 -2.57%
NAPS 0.2449 0.2379 0.2209 0.2089 0.2008 0.1972 0.1788 5.37%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.06 1.12 1.21 1.50 1.81 2.61 1.55 -
P/RPS 4.03 3.40 3.46 4.57 4.34 5.86 3.32 3.27%
P/EPS 18.54 15.31 18.13 21.60 18.79 21.81 15.90 2.59%
EY 5.39 6.53 5.52 4.63 5.32 4.59 6.29 -2.53%
DY 4.62 5.09 4.38 3.78 5.08 3.52 5.55 -3.00%
P/NAPS 4.33 4.71 5.48 7.18 6.01 8.82 5.78 -4.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 26/02/19 26/02/18 23/02/17 25/02/16 26/02/15 -
Price 1.12 1.09 1.28 1.46 1.90 2.81 2.05 -
P/RPS 4.26 3.31 3.66 4.45 4.56 6.31 4.39 -0.49%
P/EPS 19.59 14.90 19.18 21.03 19.72 23.48 21.03 -1.17%
EY 5.10 6.71 5.21 4.76 5.07 4.26 4.75 1.19%
DY 4.38 5.23 4.14 3.88 4.84 3.27 4.20 0.70%
P/NAPS 4.57 4.58 5.79 6.99 6.31 9.49 7.65 -8.22%

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