[HELP] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 0.68%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 117,884 118,904 117,070 115,428 113,977 110,613 108,061 5.97%
PBT 17,891 20,874 20,682 19,847 19,760 19,468 20,389 -8.35%
Tax -6,150 -7,175 -7,164 -7,215 -7,213 -7,446 -7,327 -11.02%
NP 11,741 13,699 13,518 12,632 12,547 12,022 13,062 -6.86%
-
NP to SH 11,741 13,699 13,518 12,632 12,547 12,022 13,062 -6.86%
-
Tax Rate 34.37% 34.37% 34.64% 36.35% 36.50% 38.25% 35.94% -
Total Cost 106,143 105,205 103,552 102,796 101,430 98,591 94,999 7.68%
-
Net Worth 139,480 139,232 138,332 151,799 131,991 124,970 126,262 6.86%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 2,869 2,869 2,869 2,869 -
Div Payout % - - - 22.72% 22.87% 23.87% 21.97% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 139,480 139,232 138,332 151,799 131,991 124,970 126,262 6.86%
NOSH 140,888 143,538 144,096 164,999 143,469 140,416 143,480 -1.20%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.96% 11.52% 11.55% 10.94% 11.01% 10.87% 12.09% -
ROE 8.42% 9.84% 9.77% 8.32% 9.51% 9.62% 10.35% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 83.67 82.84 81.24 69.96 79.44 78.77 75.31 7.27%
EPS 8.33 9.54 9.38 7.66 8.75 8.56 9.10 -5.72%
DPS 0.00 0.00 0.00 1.74 2.00 2.04 2.00 -
NAPS 0.99 0.97 0.96 0.92 0.92 0.89 0.88 8.17%
Adjusted Per Share Value based on latest NOSH - 164,999
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 81.93 82.64 81.37 80.23 79.22 76.88 75.11 5.97%
EPS 8.16 9.52 9.40 8.78 8.72 8.36 9.08 -6.88%
DPS 0.00 0.00 0.00 1.99 1.99 1.99 1.99 -
NAPS 0.9694 0.9677 0.9615 1.0551 0.9174 0.8686 0.8776 6.86%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.99 1.89 2.00 2.10 1.64 1.68 1.72 -
P/RPS 2.38 2.28 2.46 3.00 2.06 2.13 2.28 2.90%
P/EPS 23.88 19.80 21.32 27.43 18.75 19.62 18.89 16.93%
EY 4.19 5.05 4.69 3.65 5.33 5.10 5.29 -14.40%
DY 0.00 0.00 0.00 0.83 1.22 1.22 1.16 -
P/NAPS 2.01 1.95 2.08 2.28 1.78 1.89 1.95 2.04%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 25/03/13 21/12/12 26/09/12 26/06/12 29/03/12 22/12/11 -
Price 1.97 1.90 1.90 2.06 2.14 1.65 1.71 -
P/RPS 2.35 2.29 2.34 2.94 2.69 2.09 2.27 2.33%
P/EPS 23.64 19.91 20.25 26.91 24.47 19.27 18.78 16.59%
EY 4.23 5.02 4.94 3.72 4.09 5.19 5.32 -14.18%
DY 0.00 0.00 0.00 0.84 0.93 1.24 1.17 -
P/NAPS 1.99 1.96 1.98 2.24 2.33 1.85 1.94 1.71%

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