[HELP] QoQ Annualized Quarter Result on 31-Jan-2010 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -37.4%
YoY- 97.07%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 105,203 103,826 108,974 94,044 96,579 93,834 97,564 5.13%
PBT 26,680 25,153 27,744 15,048 21,828 19,290 20,406 19.51%
Tax -7,583 -8,318 -8,962 -5,376 -6,378 -6,656 -7,292 2.63%
NP 19,097 16,834 18,782 9,672 15,450 12,634 13,114 28.38%
-
NP to SH 19,097 16,834 18,782 9,672 15,450 12,634 13,114 28.38%
-
Tax Rate 28.42% 33.07% 32.30% 35.73% 29.22% 34.50% 35.73% -
Total Cost 86,106 86,992 90,192 84,372 81,129 81,200 84,450 1.29%
-
Net Worth 74,163 107,587 105,427 99,406 96,784 90,331 89,494 -11.74%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 1,854 - - - 2,663 - - -
Div Payout % 9.71% - - - 17.24% - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 74,163 107,587 105,427 99,406 96,784 90,331 89,494 -11.74%
NOSH 92,703 88,915 88,594 89,555 88,793 88,560 88,608 3.04%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 18.15% 16.21% 17.24% 10.28% 16.00% 13.46% 13.44% -
ROE 25.75% 15.65% 17.82% 9.73% 15.96% 13.99% 14.65% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 113.48 116.77 123.00 105.01 108.77 105.96 110.11 2.02%
EPS 20.60 18.93 21.20 10.80 17.40 14.27 14.80 24.58%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 1.21 1.19 1.11 1.09 1.02 1.01 -14.35%
Adjusted Per Share Value based on latest NOSH - 89,555
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 73.12 72.16 75.74 65.36 67.13 65.22 67.81 5.14%
EPS 13.27 11.70 13.05 6.72 10.74 8.78 9.11 28.41%
DPS 1.29 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.5155 0.7478 0.7328 0.6909 0.6727 0.6278 0.622 -11.73%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.40 2.53 1.59 1.19 0.98 0.95 0.82 -
P/RPS 2.11 2.17 1.29 1.13 0.90 0.90 0.74 100.69%
P/EPS 11.65 13.36 7.50 11.02 5.63 6.66 5.54 63.91%
EY 8.58 7.48 13.33 9.08 17.76 15.02 18.05 -39.00%
DY 0.83 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 3.00 2.09 1.34 1.07 0.90 0.93 0.81 138.81%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 23/12/10 23/09/10 18/06/10 24/03/10 28/12/09 25/09/09 26/06/09 -
Price 2.30 2.77 1.74 1.27 1.09 0.90 0.85 -
P/RPS 2.03 2.37 1.41 1.21 1.00 0.85 0.77 90.50%
P/EPS 11.17 14.63 8.21 11.76 6.26 6.31 5.74 55.68%
EY 8.96 6.84 12.18 8.50 15.96 15.85 17.41 -35.70%
DY 0.87 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 2.88 2.29 1.46 1.14 1.00 0.88 0.84 126.86%

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