[HELP] QoQ Annualized Quarter Result on 30-Apr-2008 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- 216.61%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 83,420 86,546 80,510 84,216 72,268 61,701 58,854 26.04%
PBT 9,208 16,083 14,204 16,036 5,644 13,398 12,276 -17.37%
Tax -4,300 -4,293 -5,138 -5,674 -2,336 -3,742 -4,000 4.91%
NP 4,908 11,790 9,065 10,362 3,308 9,656 8,276 -29.30%
-
NP to SH 4,908 11,803 9,082 10,372 3,276 9,668 8,309 -29.48%
-
Tax Rate 46.70% 26.69% 36.17% 35.38% 41.39% 27.93% 32.58% -
Total Cost 78,512 74,756 71,445 73,854 68,960 52,045 50,578 33.88%
-
Net Worth 83,260 82,532 77,851 78,684 75,530 66,064 61,464 22.31%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 2,662 - - - 2,416 - -
Div Payout % - 22.56% - - - 25.00% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 83,260 82,532 77,851 78,684 75,530 66,064 61,464 22.31%
NOSH 87,642 88,744 88,467 89,413 91,000 80,566 77,802 8.22%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 5.88% 13.62% 11.26% 12.30% 4.58% 15.65% 14.06% -
ROE 5.89% 14.30% 11.67% 13.18% 4.34% 14.63% 13.52% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 95.18 97.52 91.01 94.19 79.42 76.58 75.65 16.46%
EPS 5.60 13.30 10.27 11.60 3.60 12.00 10.68 -34.84%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 0.93 0.88 0.88 0.83 0.82 0.79 13.01%
Adjusted Per Share Value based on latest NOSH - 89,122
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 57.98 60.15 55.96 58.53 50.23 42.88 40.91 26.03%
EPS 3.41 8.20 6.31 7.21 2.28 6.72 5.78 -29.54%
DPS 0.00 1.85 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.5787 0.5736 0.5411 0.5469 0.525 0.4592 0.4272 22.31%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.66 0.76 1.40 0.93 0.99 1.59 0.98 -
P/RPS 0.69 0.78 1.54 0.99 1.25 2.08 1.30 -34.31%
P/EPS 11.79 5.71 13.64 8.02 27.50 13.25 9.18 18.06%
EY 8.48 17.50 7.33 12.47 3.64 7.55 10.90 -15.34%
DY 0.00 3.95 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.69 0.82 1.59 1.06 1.19 1.94 1.24 -32.22%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 23/03/09 22/12/08 25/09/08 26/06/08 25/03/08 21/12/07 26/09/07 -
Price 0.69 0.62 1.21 0.90 1.45 1.39 1.46 -
P/RPS 0.72 0.64 1.33 0.96 1.83 1.82 1.93 -48.02%
P/EPS 12.32 4.66 11.79 7.76 40.28 11.58 13.67 -6.66%
EY 8.12 21.45 8.48 12.89 2.48 8.63 7.32 7.12%
DY 0.00 4.84 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 0.73 0.67 1.38 1.02 1.75 1.70 1.85 -46.05%

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