[HELP] QoQ TTM 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- 7.72%
YoY- 101.36%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 89,334 86,546 77,943 71,818 66,400 61,701 44,141 59.65%
PBT 16,974 16,083 14,844 14,149 12,923 13,398 9,207 50.07%
Tax -4,784 -4,293 -4,596 -4,216 -3,699 -3,742 -3,000 36.30%
NP 12,190 11,790 10,248 9,933 9,224 9,656 6,207 56.50%
-
NP to SH 12,211 11,803 10,248 9,925 9,214 9,668 6,232 56.26%
-
Tax Rate 28.18% 26.69% 30.96% 29.80% 28.62% 27.93% 32.58% -
Total Cost 77,144 74,756 67,695 61,885 57,176 52,045 37,934 60.17%
-
Net Worth 83,260 82,886 79,493 78,427 75,530 72,804 67,279 15.19%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 2,673 2,673 2,663 2,663 2,663 2,663 - -
Div Payout % 21.90% 22.65% 25.99% 26.84% 28.91% 27.55% - -
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 82,886 79,493 78,427 75,530 72,804 67,279 15.19%
NOSH 87,642 89,125 90,333 89,122 91,000 88,785 85,163 1.92%
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 13.65% 13.62% 13.15% 13.83% 13.89% 15.65% 14.06% -
ROE 14.67% 14.24% 12.89% 12.65% 12.20% 13.28% 9.26% -
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 101.93 97.11 86.28 80.58 72.97 69.49 51.83 56.64%
EPS 13.93 13.24 11.34 11.14 10.13 10.89 7.32 53.26%
DPS 3.05 3.00 3.00 2.99 2.93 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 62.09 60.15 54.17 49.92 46.15 42.88 30.68 59.65%
EPS 8.49 8.20 7.12 6.90 6.40 6.72 4.33 56.33%
DPS 1.86 1.86 1.85 1.85 1.85 1.85 0.00 -
NAPS 0.5787 0.5761 0.5525 0.5451 0.525 0.506 0.4676 15.19%
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 0.65 0.78 1.62 1.15 1.36 2.29 1.89 -50.75%
P/EPS 4.74 5.74 12.34 8.35 9.78 14.60 13.39 -49.80%
EY 21.11 17.43 8.10 11.97 10.23 6.85 7.47 99.25%
DY 4.62 3.95 2.14 3.21 2.96 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 - - -
Price 0.69 0.62 1.21 0.90 1.45 0.00 0.00 -
P/RPS 0.68 0.64 1.40 1.12 1.99 0.00 0.00 -
P/EPS 4.95 4.68 10.67 8.08 14.32 0.00 0.00 -
EY 20.19 21.36 9.38 12.37 6.98 0.00 0.00 -
DY 4.42 4.84 2.48 3.32 2.02 0.00 0.00 -
P/NAPS 0.73 0.67 1.38 1.02 1.75 0.00 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