[HELP] YoY TTM 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- 1.34%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 118,904 110,613 105,990 99,235 89,334 66,400 13,368 43.89%
PBT 20,874 19,468 27,055 23,288 16,974 12,923 1,886 49.22%
Tax -7,175 -7,446 -7,651 -6,647 -4,784 -3,699 -627 50.05%
NP 13,699 12,022 19,404 16,641 12,190 9,224 1,259 48.80%
-
NP to SH 13,699 12,022 19,404 16,641 12,211 9,214 1,273 48.53%
-
Tax Rate 34.37% 38.25% 28.28% 28.54% 28.18% 28.62% 33.24% -
Total Cost 105,205 98,591 86,586 82,594 77,144 57,176 12,109 43.33%
-
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 - 2,869 2,087 2,674 2,673 2,663 - -
Div Payout % - 23.87% 10.76% 16.07% 21.90% 28.91% - -
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 11.52% 10.87% 18.31% 16.77% 13.65% 13.89% 9.42% -
ROE 9.84% 9.62% 16.50% 16.74% 14.67% 12.20% 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 82.84 78.77 73.90 110.81 101.93 72.97 17.85 29.12%
EPS 9.54 8.56 13.53 18.58 13.93 10.13 1.70 33.27%
DPS 0.00 2.04 1.46 3.00 3.05 2.93 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 82.64 76.88 73.67 68.97 62.09 46.15 9.29 43.89%
EPS 9.52 8.36 13.49 11.57 8.49 6.40 0.88 48.66%
DPS 0.00 1.99 1.45 1.86 1.86 1.85 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 2.28 2.13 3.10 1.07 0.65 1.36 0.00 -
P/EPS 19.80 19.62 16.93 6.40 4.74 9.78 0.00 -
EY 5.05 5.10 5.91 15.61 21.11 10.23 0.00 -
DY 0.00 1.22 0.64 2.52 4.62 2.96 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 2.29 2.09 3.44 1.15 0.68 1.99 0.00 -
P/EPS 19.91 19.27 18.77 6.83 4.95 14.32 0.00 -
EY 5.02 5.19 5.33 14.63 20.19 6.98 0.00 -
DY 0.00 1.24 0.57 2.36 4.42 2.02 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