[HELP] YoY Annualized Quarter 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- -44.78%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 114,736 107,400 97,192 94,044 83,420 72,268 53,472 13.55%
PBT 13,632 12,864 16,548 15,048 9,208 5,644 7,544 10.35%
Tax -6,168 -6,124 -5,648 -5,376 -4,300 -2,336 -2,508 16.16%
NP 7,464 6,740 10,900 9,672 4,908 3,308 5,036 6.77%
-
NP to SH 7,464 6,740 10,900 9,672 4,908 3,276 5,092 6.57%
-
Tax Rate 45.25% 47.61% 34.13% 35.73% 46.70% 41.39% 33.24% -
Total Cost 107,272 100,660 86,292 84,372 78,512 68,960 48,436 14.15%
-
Net Worth 139,232 124,970 117,605 99,406 83,260 75,530 0 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 139,232 124,970 117,605 99,406 83,260 75,530 0 -
NOSH 143,538 140,416 143,421 89,555 87,642 91,000 74,882 11.44%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.51% 6.28% 11.21% 10.28% 5.88% 4.58% 9.42% -
ROE 5.36% 5.39% 9.27% 9.73% 5.89% 4.34% 0.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 79.93 76.49 67.77 105.01 95.18 79.42 71.41 1.89%
EPS 5.20 4.80 7.60 10.80 5.60 3.60 6.80 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.82 1.11 0.95 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 143,538
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 79.74 74.65 67.55 65.36 57.98 50.23 37.16 13.55%
EPS 5.19 4.68 7.58 6.72 3.41 2.28 3.54 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9677 0.8686 0.8174 0.6909 0.5787 0.525 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 - -
Price 1.89 1.68 2.29 1.19 0.66 0.99 0.00 -
P/RPS 2.36 2.20 3.38 1.13 0.69 1.25 0.00 -
P/EPS 36.35 35.00 30.13 11.02 11.79 27.50 0.00 -
EY 2.75 2.86 3.32 9.08 8.48 3.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.89 2.79 1.07 0.69 1.19 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 25/03/13 29/03/12 25/03/11 24/03/10 23/03/09 25/03/08 - -
Price 1.90 1.65 2.54 1.27 0.69 1.45 0.00 -
P/RPS 2.38 2.16 3.75 1.21 0.72 1.83 0.00 -
P/EPS 36.54 34.37 33.42 11.76 12.32 40.28 0.00 -
EY 2.74 2.91 2.99 8.50 8.12 2.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 3.10 1.14 0.73 1.75 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