[HELP] QoQ Annualized Quarter Result on 31-Jul-2009 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -3.66%
YoY- 39.11%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 108,974 94,044 96,579 93,834 97,564 83,420 86,546 16.65%
PBT 27,744 15,048 21,828 19,290 20,406 9,208 16,083 43.97%
Tax -8,962 -5,376 -6,378 -6,656 -7,292 -4,300 -4,293 63.56%
NP 18,782 9,672 15,450 12,634 13,114 4,908 11,790 36.51%
-
NP to SH 18,782 9,672 15,450 12,634 13,114 4,908 11,803 36.41%
-
Tax Rate 32.30% 35.73% 29.22% 34.50% 35.73% 46.70% 26.69% -
Total Cost 90,192 84,372 81,129 81,200 84,450 78,512 74,756 13.36%
-
Net Worth 105,427 99,406 96,784 90,331 89,494 83,260 82,532 17.78%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - 2,663 - - - 2,662 -
Div Payout % - - 17.24% - - - 22.56% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 105,427 99,406 96,784 90,331 89,494 83,260 82,532 17.78%
NOSH 88,594 89,555 88,793 88,560 88,608 87,642 88,744 -0.11%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 17.24% 10.28% 16.00% 13.46% 13.44% 5.88% 13.62% -
ROE 17.82% 9.73% 15.96% 13.99% 14.65% 5.89% 14.30% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 123.00 105.01 108.77 105.96 110.11 95.18 97.52 16.78%
EPS 21.20 10.80 17.40 14.27 14.80 5.60 13.30 36.57%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.19 1.11 1.09 1.02 1.01 0.95 0.93 17.91%
Adjusted Per Share Value based on latest NOSH - 88,454
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 75.74 65.36 67.13 65.22 67.81 57.98 60.15 16.65%
EPS 13.05 6.72 10.74 8.78 9.11 3.41 8.20 36.42%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.85 -
NAPS 0.7328 0.6909 0.6727 0.6278 0.622 0.5787 0.5736 17.79%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.59 1.19 0.98 0.95 0.82 0.66 0.76 -
P/RPS 1.29 1.13 0.90 0.90 0.74 0.69 0.78 39.97%
P/EPS 7.50 11.02 5.63 6.66 5.54 11.79 5.71 19.99%
EY 13.33 9.08 17.76 15.02 18.05 8.48 17.50 -16.63%
DY 0.00 0.00 3.06 0.00 0.00 0.00 3.95 -
P/NAPS 1.34 1.07 0.90 0.93 0.81 0.69 0.82 38.86%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 18/06/10 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 -
Price 1.74 1.27 1.09 0.90 0.85 0.69 0.62 -
P/RPS 1.41 1.21 1.00 0.85 0.77 0.72 0.64 69.55%
P/EPS 8.21 11.76 6.26 6.31 5.74 12.32 4.66 46.02%
EY 12.18 8.50 15.96 15.85 17.41 8.12 21.45 -31.49%
DY 0.00 0.00 2.75 0.00 0.00 0.00 4.84 -
P/NAPS 1.46 1.14 1.00 0.88 0.84 0.73 0.67 68.32%

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