[HELP] QoQ Quarter Result on 30-Apr-2009 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 334.39%
YoY- 22.05%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 23,511 26,203 21,594 27,927 20,855 26,163 18,275 18.23%
PBT 3,762 7,360 4,265 7,901 2,302 5,430 2,635 26.70%
Tax -1,344 -1,386 -1,346 -2,571 -1,075 -439 -1,017 20.36%
NP 2,418 5,974 2,919 5,330 1,227 4,991 1,618 30.61%
-
NP to SH 2,418 5,974 2,919 5,330 1,227 4,991 1,626 30.18%
-
Tax Rate 35.73% 18.83% 31.56% 32.54% 46.70% 8.08% 38.60% -
Total Cost 21,093 20,229 18,675 22,597 19,628 21,172 16,657 16.99%
-
Net Worth 99,406 97,188 90,223 89,721 83,260 82,886 79,493 16.02%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - 2,674 - - - 2,673 - -
Div Payout % - 44.78% - - - 53.57% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 99,406 97,188 90,223 89,721 83,260 82,886 79,493 16.02%
NOSH 89,555 89,164 88,454 88,833 87,642 89,125 90,333 -0.57%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 10.28% 22.80% 13.52% 19.09% 5.88% 19.08% 8.85% -
ROE 2.43% 6.15% 3.24% 5.94% 1.47% 6.02% 2.05% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 26.25 29.39 24.41 31.44 23.80 29.36 20.23 18.90%
EPS 2.70 6.70 3.30 6.00 1.40 5.60 1.80 30.94%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.11 1.09 1.02 1.01 0.95 0.93 0.88 16.69%
Adjusted Per Share Value based on latest NOSH - 88,833
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 16.34 18.21 15.01 19.41 14.49 18.18 12.70 18.24%
EPS 1.68 4.15 2.03 3.70 0.85 3.47 1.13 30.16%
DPS 0.00 1.86 0.00 0.00 0.00 1.86 0.00 -
NAPS 0.6909 0.6755 0.6271 0.6236 0.5787 0.5761 0.5525 16.02%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.19 0.98 0.95 0.82 0.66 0.76 1.40 -
P/RPS 4.53 3.33 3.89 2.61 2.77 2.59 6.92 -24.54%
P/EPS 44.07 14.63 28.79 13.67 47.14 13.57 77.78 -31.45%
EY 2.27 6.84 3.47 7.32 2.12 7.37 1.29 45.60%
DY 0.00 3.06 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.07 0.90 0.93 0.81 0.69 0.82 1.59 -23.15%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 -
Price 1.27 1.09 0.90 0.85 0.69 0.62 1.21 -
P/RPS 4.84 3.71 3.69 2.70 2.90 2.11 5.98 -13.11%
P/EPS 47.04 16.27 27.27 14.17 49.29 11.07 67.22 -21.12%
EY 2.13 6.15 3.67 7.06 2.03 9.03 1.49 26.81%
DY 0.00 2.75 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 1.14 1.00 0.88 0.84 0.73 0.67 1.38 -11.92%

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