[HELP] QoQ Annualized Quarter Result on 30-Apr-2011 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 69.36%
YoY- -1.71%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 107,400 108,061 106,168 111,332 97,192 105,203 103,826 2.27%
PBT 12,864 20,389 20,157 28,596 16,548 26,680 25,153 -35.96%
Tax -6,124 -7,327 -7,524 -10,136 -5,648 -7,583 -8,318 -18.41%
NP 6,740 13,062 12,633 18,460 10,900 19,097 16,834 -45.58%
-
NP to SH 6,740 13,062 12,633 18,460 10,900 19,097 16,834 -45.58%
-
Tax Rate 47.61% 35.94% 37.33% 35.45% 34.13% 28.42% 33.07% -
Total Cost 100,660 94,999 93,534 92,872 86,292 86,106 86,992 10.18%
-
Net Worth 124,970 124,940 120,205 120,700 117,605 74,163 107,587 10.47%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 2,839 - - - 1,854 - -
Div Payout % - 21.74% - - - 9.71% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 124,970 124,940 120,205 120,700 117,605 74,163 107,587 10.47%
NOSH 140,416 141,978 141,417 142,000 143,421 92,703 88,915 35.49%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 6.28% 12.09% 11.90% 16.58% 11.21% 18.15% 16.21% -
ROE 5.39% 10.45% 10.51% 15.29% 9.27% 25.75% 15.65% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 76.49 76.11 75.07 78.40 67.77 113.48 116.77 -24.51%
EPS 4.80 9.20 8.93 13.00 7.60 20.60 18.93 -59.83%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.89 0.88 0.85 0.85 0.82 0.80 1.21 -18.47%
Adjusted Per Share Value based on latest NOSH - 141,413
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 74.65 75.11 73.79 77.38 67.55 73.12 72.16 2.28%
EPS 4.68 9.08 8.78 12.83 7.58 13.27 11.70 -45.62%
DPS 0.00 1.97 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.8686 0.8684 0.8355 0.8389 0.8174 0.5155 0.7478 10.46%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.68 1.72 2.42 2.75 2.29 2.40 2.53 -
P/RPS 2.20 2.26 3.22 3.51 3.38 2.11 2.17 0.91%
P/EPS 35.00 18.70 27.09 21.15 30.13 11.65 13.36 89.70%
EY 2.86 5.35 3.69 4.73 3.32 8.58 7.48 -47.22%
DY 0.00 1.16 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 1.89 1.95 2.85 3.24 2.79 3.00 2.09 -6.46%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 22/12/11 28/09/11 27/06/11 25/03/11 23/12/10 23/09/10 -
Price 1.65 1.71 1.87 2.59 2.54 2.30 2.77 -
P/RPS 2.16 2.25 2.49 3.30 3.75 2.03 2.37 -5.98%
P/EPS 34.37 18.59 20.93 19.92 33.42 11.17 14.63 76.44%
EY 2.91 5.38 4.78 5.02 2.99 8.96 6.84 -43.34%
DY 0.00 1.17 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 1.85 1.94 2.20 3.05 3.10 2.88 2.29 -13.22%

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