[HELP] YoY TTM 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- 7.89%
YoY- 32.74%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 113,977 106,382 102,284 93,220 71,818 31,991 28.89%
PBT 19,760 27,106 25,497 18,268 14,149 7,267 22.12%
Tax -7,213 -8,170 -7,213 -5,102 -4,216 -2,363 24.97%
NP 12,547 18,936 18,284 13,166 9,933 4,904 20.64%
-
NP to SH 12,547 18,936 18,284 13,174 9,925 4,929 20.52%
-
Tax Rate 36.50% 30.14% 28.29% 27.93% 29.80% 32.52% -
Total Cost 101,430 87,446 84,000 80,054 61,885 27,087 30.18%
-
Net Worth 131,991 120,201 105,036 89,721 78,427 58,466 17.66%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 2,869 2,087 2,674 2,673 2,663 - -
Div Payout % 22.87% 11.02% 14.63% 20.30% 26.84% - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 131,991 120,201 105,036 89,721 78,427 58,466 17.66%
NOSH 143,469 141,413 88,265 88,833 89,122 74,008 14.13%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 11.01% 17.80% 17.88% 14.12% 13.83% 15.33% -
ROE 9.51% 15.75% 17.41% 14.68% 12.65% 8.43% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 79.44 75.23 115.88 104.94 80.58 43.23 12.92%
EPS 8.75 13.39 20.71 14.83 11.14 6.66 5.60%
DPS 2.00 1.48 3.00 3.00 2.99 0.00 -
NAPS 0.92 0.85 1.19 1.01 0.88 0.79 3.09%
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 CAGR
RPS 79.22 73.94 71.09 64.79 49.92 22.23 28.90%
EPS 8.72 13.16 12.71 9.16 6.90 3.43 20.49%
DPS 1.99 1.45 1.86 1.86 1.85 0.00 -
NAPS 0.9174 0.8354 0.73 0.6236 0.5451 0.4064 17.66%
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 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 -
P/RPS 2.06 3.66 1.37 0.78 1.15 0.00 -
P/EPS 18.75 20.54 7.68 5.53 8.35 0.00 -
EY 5.33 4.87 13.03 18.09 11.97 0.00 -
DY 1.22 0.54 1.89 3.66 3.21 0.00 -
P/NAPS 1.78 3.24 1.34 0.81 1.06 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 CAGR
Date 26/06/12 27/06/11 18/06/10 26/06/09 26/06/08 - -
Price 2.14 2.59 1.74 0.85 0.90 0.00 -
P/RPS 2.69 3.44 1.50 0.81 1.12 0.00 -
P/EPS 24.47 19.34 8.40 5.73 8.08 0.00 -
EY 4.09 5.17 11.91 17.45 12.37 0.00 -
DY 0.93 0.57 1.72 3.53 3.32 0.00 -
P/NAPS 2.33 3.05 1.46 0.84 1.02 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