[HELP] QoQ TTM Result on 31-Oct-2007 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 55.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 77,943 71,818 66,400 61,701 44,141 31,991 13,368 224.29%
PBT 14,844 14,149 12,923 13,398 9,207 7,267 1,886 296.17%
Tax -4,596 -4,216 -3,699 -3,742 -3,000 -2,363 -627 277.80%
NP 10,248 9,933 9,224 9,656 6,207 4,904 1,259 305.16%
-
NP to SH 10,248 9,925 9,214 9,668 6,232 4,929 1,273 302.18%
-
Tax Rate 30.96% 29.80% 28.62% 27.93% 32.58% 32.52% 33.24% -
Total Cost 67,695 61,885 57,176 52,045 37,934 27,087 12,109 215.32%
-
Net Worth 79,493 78,427 75,530 72,804 67,279 58,466 0 -
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,663 2,663 2,663 2,663 - - - -
Div Payout % 25.99% 26.84% 28.91% 27.55% - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 79,493 78,427 75,530 72,804 67,279 58,466 0 -
NOSH 90,333 89,122 91,000 88,785 85,163 74,008 74,882 13.33%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 13.15% 13.83% 13.89% 15.65% 14.06% 15.33% 9.42% -
ROE 12.89% 12.65% 12.20% 13.28% 9.26% 8.43% 0.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 86.28 80.58 72.97 69.49 51.83 43.23 17.85 186.15%
EPS 11.34 11.14 10.13 10.89 7.32 6.66 1.70 254.76%
DPS 3.00 2.99 2.93 3.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.83 0.82 0.79 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,785
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 54.17 49.92 46.15 42.88 30.68 22.23 9.29 224.31%
EPS 7.12 6.90 6.40 6.72 4.33 3.43 0.88 303.53%
DPS 1.85 1.85 1.85 1.85 0.00 0.00 0.00 -
NAPS 0.5525 0.5451 0.525 0.506 0.4676 0.4064 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 - - -
Price 1.40 0.93 0.99 1.59 0.98 0.00 0.00 -
P/RPS 1.62 1.15 1.36 2.29 1.89 0.00 0.00 -
P/EPS 12.34 8.35 9.78 14.60 13.39 0.00 0.00 -
EY 8.10 11.97 10.23 6.85 7.47 0.00 0.00 -
DY 2.14 3.21 2.96 1.89 0.00 0.00 0.00 -
P/NAPS 1.59 1.06 1.19 1.94 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 26/06/08 25/03/08 - - - - -
Price 1.21 0.90 1.45 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.12 1.99 0.00 0.00 0.00 0.00 -
P/EPS 10.67 8.08 14.32 0.00 0.00 0.00 0.00 -
EY 9.38 12.37 6.98 0.00 0.00 0.00 0.00 -
DY 2.48 3.32 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.02 1.75 0.00 0.00 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