[HELP] YoY Annual (Unaudited) 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
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 105,203 96,579 86,546 61,701 53,506 18.40%
PBT 26,680 21,828 16,083 13,398 11,975 22.15%
Tax -7,583 -6,378 -4,293 -3,742 -3,944 17.74%
NP 19,097 15,450 11,790 9,656 8,031 24.16%
-
NP to SH 19,097 15,450 11,803 9,668 8,056 24.06%
-
Tax Rate 28.42% 29.22% 26.69% 27.93% 32.94% -
Total Cost 86,106 81,129 74,756 52,045 45,475 17.29%
-
Net Worth 74,163 96,784 82,532 66,064 0 -
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 1,854 2,663 2,662 2,416 - -
Div Payout % 9.71% 17.24% 22.56% 25.00% - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 74,163 96,784 82,532 66,064 0 -
NOSH 92,703 88,793 88,744 80,566 0 -
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 18.15% 16.00% 13.62% 15.65% 15.01% -
ROE 25.75% 15.96% 14.30% 14.63% 0.00% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 113.48 108.77 97.52 76.58 0.00 -
EPS 20.60 17.40 13.30 12.00 0.00 -
DPS 2.00 3.00 3.00 3.00 0.00 -
NAPS 0.80 1.09 0.93 0.82 0.72 2.66%
Adjusted Per Share Value based on latest NOSH - 88,785
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 73.12 67.13 60.15 42.88 37.19 18.40%
EPS 13.27 10.74 8.20 6.72 5.60 24.05%
DPS 1.29 1.85 1.85 1.68 0.00 -
NAPS 0.5155 0.6727 0.5736 0.4592 0.72 -8.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 - -
Price 2.40 0.98 0.76 1.59 0.00 -
P/RPS 2.11 0.90 0.78 2.08 0.00 -
P/EPS 11.65 5.63 5.71 13.25 0.00 -
EY 8.58 17.76 17.50 7.55 0.00 -
DY 0.83 3.06 3.95 1.89 0.00 -
P/NAPS 3.00 0.90 0.82 1.94 0.00 -
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 23/12/10 28/12/09 22/12/08 21/12/07 - -
Price 2.30 1.09 0.62 1.39 0.00 -
P/RPS 2.03 1.00 0.64 1.82 0.00 -
P/EPS 11.17 6.26 4.66 11.58 0.00 -
EY 8.96 15.96 21.45 8.63 0.00 -
DY 0.87 2.75 4.84 2.16 0.00 -
P/NAPS 2.88 1.00 0.67 1.70 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