[HELP] YoY Cumulative Quarter Result on 31-Jul-2013 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 6.37%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 90,414 86,993 79,626 77,870 70,376 60,383 44,141 12.68%
PBT 11,952 14,576 15,118 18,865 14,468 10,653 9,207 4.44%
Tax -4,572 -5,531 -5,643 -6,239 -4,992 -3,854 -3,000 7.26%
NP 7,380 9,045 9,475 12,626 9,476 6,799 6,207 2.92%
-
NP to SH 7,380 9,045 9,475 12,626 9,476 6,812 6,232 2.85%
-
Tax Rate 38.25% 37.95% 37.33% 33.07% 34.50% 36.18% 32.58% -
Total Cost 83,034 77,948 70,151 65,244 60,900 53,584 37,934 13.93%
-
Net Worth 140,503 130,021 120,205 107,587 90,331 77,851 61,464 14.75%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 140,503 130,021 120,205 107,587 90,331 77,851 61,464 14.75%
NOSH 141,923 141,328 141,417 88,915 88,560 88,467 77,802 10.52%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 8.16% 10.40% 11.90% 16.21% 13.46% 11.26% 14.06% -
ROE 5.25% 6.96% 7.88% 11.74% 10.49% 8.75% 10.14% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 63.71 61.55 56.31 87.58 79.47 68.25 56.73 1.95%
EPS 5.20 6.40 6.70 14.20 10.70 7.70 8.01 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.85 1.21 1.02 0.88 0.79 3.82%
Adjusted Per Share Value based on latest NOSH - 147,333
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 62.84 60.46 55.34 54.12 48.91 41.97 30.68 12.68%
EPS 5.13 6.29 6.59 8.78 6.59 4.73 4.33 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9765 0.9037 0.8355 0.7478 0.6278 0.5411 0.4272 14.75%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.84 2.10 2.42 2.53 0.95 1.40 0.98 -
P/RPS 2.89 3.41 4.30 2.89 1.20 2.05 1.73 8.92%
P/EPS 35.38 32.81 36.12 17.82 8.88 18.18 12.23 19.34%
EY 2.83 3.05 2.77 5.61 11.26 5.50 8.17 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.28 2.85 2.09 0.93 1.59 1.24 6.98%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 26/09/12 28/09/11 23/09/10 25/09/09 25/09/08 26/09/07 -
Price 1.78 2.06 1.87 2.77 0.90 1.21 1.46 -
P/RPS 2.79 3.35 3.32 3.16 1.13 1.77 2.57 1.37%
P/EPS 34.23 32.19 27.91 19.51 8.41 15.71 18.23 11.06%
EY 2.92 3.11 3.58 5.13 11.89 6.36 5.49 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.24 2.20 2.29 0.88 1.38 1.85 -0.45%

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