[HELP] QoQ TTM Result on 31-Jan-2013 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 1.34%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 123,776 120,491 117,884 118,904 117,070 115,428 113,977 5.63%
PBT 17,547 18,058 17,891 20,874 20,682 19,847 19,760 -7.59%
Tax -5,419 -6,205 -6,150 -7,175 -7,164 -7,215 -7,213 -17.31%
NP 12,128 11,853 11,741 13,699 13,518 12,632 12,547 -2.23%
-
NP to SH 12,128 11,853 11,741 13,699 13,518 12,632 12,547 -2.23%
-
Tax Rate 30.88% 34.36% 34.37% 34.37% 34.64% 36.35% 36.50% -
Total Cost 111,648 108,638 106,143 105,205 103,552 102,796 101,430 6.58%
-
Net Worth 148,195 145,859 139,480 139,232 138,332 151,799 131,991 8.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - 2,869 2,869 -
Div Payout % - - - - - 22.72% 22.87% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 148,195 145,859 139,480 139,232 138,332 151,799 131,991 8.00%
NOSH 143,878 147,333 140,888 143,538 144,096 164,999 143,469 0.18%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 9.80% 9.84% 9.96% 11.52% 11.55% 10.94% 11.01% -
ROE 8.18% 8.13% 8.42% 9.84% 9.77% 8.32% 9.51% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 86.03 81.78 83.67 82.84 81.24 69.96 79.44 5.44%
EPS 8.43 8.05 8.33 9.54 9.38 7.66 8.75 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 2.00 -
NAPS 1.03 0.99 0.99 0.97 0.96 0.92 0.92 7.79%
Adjusted Per Share Value based on latest NOSH - 143,538
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 86.03 83.74 81.93 82.64 81.37 80.23 79.22 5.63%
EPS 8.43 8.24 8.16 9.52 9.40 8.78 8.72 -2.22%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 1.99 -
NAPS 1.03 1.0138 0.9694 0.9677 0.9615 1.0551 0.9174 8.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.77 1.84 1.99 1.89 2.00 2.10 1.64 -
P/RPS 2.06 2.25 2.38 2.28 2.46 3.00 2.06 0.00%
P/EPS 21.00 22.87 23.88 19.80 21.32 27.43 18.75 7.82%
EY 4.76 4.37 4.19 5.05 4.69 3.65 5.33 -7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.83 1.22 -
P/NAPS 1.72 1.86 2.01 1.95 2.08 2.28 1.78 -2.25%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 27/06/13 25/03/13 21/12/12 26/09/12 26/06/12 -
Price 2.52 1.78 1.97 1.90 1.90 2.06 2.14 -
P/RPS 2.93 2.18 2.35 2.29 2.34 2.94 2.69 5.84%
P/EPS 29.90 22.13 23.64 19.91 20.25 26.91 24.47 14.25%
EY 3.34 4.52 4.23 5.02 4.94 3.72 4.09 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.93 -
P/NAPS 2.45 1.80 1.99 1.96 1.98 2.24 2.33 3.39%

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