[WELLCAL] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 8.28%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 137,786 154,028 114,920 79,565 107,639 102,708 78,160 9.90%
PBT 29,540 27,455 17,687 16,531 15,749 18,071 14,649 12.38%
Tax -7,285 -6,757 -4,712 -1,377 -1,323 -1,546 -1,880 25.30%
NP 22,255 20,698 12,975 15,154 14,426 16,525 12,769 9.69%
-
NP to SH 22,255 20,698 12,975 15,154 14,426 16,525 12,769 9.69%
-
Tax Rate 24.66% 24.61% 26.64% 8.33% 8.40% 8.56% 12.83% -
Total Cost 115,531 133,330 101,945 64,411 93,213 86,183 65,391 9.94%
-
Net Worth 0 79,234 75,561 80,369 75,324 69,179 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 18,030 19,178 14,505 18,916 10,311 3,124 3,004 34.77%
Div Payout % 81.02% 92.66% 111.80% 124.83% 71.48% 18.91% 23.53% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 0 79,234 75,561 80,369 75,324 69,179 0 -
NOSH 132,715 132,278 132,100 131,322 129,423 128,110 84,064 7.90%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.15% 13.44% 11.29% 19.05% 13.40% 16.09% 16.34% -
ROE 0.00% 26.12% 17.17% 18.86% 19.15% 23.89% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 103.82 116.44 86.99 60.59 83.17 80.17 92.98 1.85%
EPS 16.77 15.65 9.82 11.54 11.15 12.90 15.19 1.66%
DPS 13.60 14.50 11.00 14.50 8.00 2.44 3.57 24.94%
NAPS 0.00 0.599 0.572 0.612 0.582 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,322
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.66 30.92 23.07 15.97 21.60 20.62 15.69 9.90%
EPS 4.47 4.15 2.60 3.04 2.90 3.32 2.56 9.72%
DPS 3.62 3.85 2.91 3.80 2.07 0.63 0.60 34.88%
NAPS 0.00 0.159 0.1517 0.1613 0.1512 0.1389 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.27 1.49 1.22 1.27 0.79 1.50 2.80 -
P/RPS 2.19 1.28 1.40 2.10 0.95 1.87 3.01 -5.15%
P/EPS 13.54 9.52 12.42 11.01 7.09 11.63 18.43 -5.00%
EY 7.39 10.50 8.05 9.09 14.11 8.60 5.42 5.29%
DY 5.99 9.73 9.02 11.42 10.13 1.63 1.28 29.30%
P/NAPS 0.00 2.49 2.13 2.08 1.36 2.78 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 28/05/12 20/05/11 14/05/10 15/05/09 15/05/08 14/05/07 -
Price 2.36 1.76 1.17 1.29 1.00 1.40 3.20 -
P/RPS 2.27 1.51 1.34 2.13 1.20 1.75 3.44 -6.68%
P/EPS 14.07 11.25 11.91 11.18 8.97 10.85 21.07 -6.50%
EY 7.11 8.89 8.39 8.95 11.15 9.21 4.75 6.94%
DY 5.76 8.24 9.40 11.24 8.00 1.74 1.12 31.34%
P/NAPS 0.00 2.94 2.05 2.11 1.72 2.59 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