[HELP] YoY Annualized Quarter Result on 30-Apr-2009 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 167.2%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 123,164 111,332 108,974 97,564 84,216 63,982 0 -
PBT 27,338 28,596 27,744 20,406 16,036 14,534 0 -
Tax -9,908 -10,136 -8,962 -7,292 -5,674 -4,726 0 -
NP 17,430 18,460 18,782 13,114 10,362 9,808 0 -
-
NP to SH 17,430 18,460 18,782 13,114 10,372 9,858 0 -
-
Tax Rate 36.24% 35.45% 32.30% 35.73% 35.38% 32.52% - -
Total Cost 105,734 92,872 90,192 84,450 73,854 54,174 0 -
-
Net Worth 131,439 120,700 105,427 89,494 78,684 58,467 0 -
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 131,439 120,700 105,427 89,494 78,684 58,467 0 -
NOSH 142,868 142,000 88,594 88,608 89,413 74,009 0 -
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.15% 16.58% 17.24% 13.44% 12.30% 15.33% 0.00% -
ROE 13.26% 15.29% 17.82% 14.65% 13.18% 16.86% 0.00% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 86.21 78.40 123.00 110.11 94.19 86.45 0.00 -
EPS 12.20 13.00 21.20 14.80 11.60 13.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.85 1.19 1.01 0.88 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,833
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 85.60 77.38 75.74 67.81 58.53 44.47 0.00 -
EPS 12.11 12.83 13.05 9.11 7.21 6.85 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9135 0.8389 0.7328 0.622 0.5469 0.4064 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 - - -
Price 1.64 2.75 1.59 0.82 0.93 0.00 0.00 -
P/RPS 1.90 3.51 1.29 0.74 0.99 0.00 0.00 -
P/EPS 13.44 21.15 7.50 5.54 8.02 0.00 0.00 -
EY 7.44 4.73 13.33 18.05 12.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 3.24 1.34 0.81 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 27/06/11 18/06/10 26/06/09 26/06/08 26/06/07 - -
Price 2.14 2.59 1.74 0.85 0.90 0.89 0.00 -
P/RPS 2.48 3.30 1.41 0.77 0.96 1.03 0.00 -
P/EPS 17.54 19.92 8.21 5.74 7.76 6.68 0.00 -
EY 5.70 5.02 12.18 17.41 12.89 14.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.05 1.46 0.84 1.02 1.13 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