[HELP] QoQ Annualized Quarter Result on 30-Apr-2012 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 158.61%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 114,736 117,070 115,990 123,164 107,400 108,061 106,168 5.28%
PBT 13,632 20,682 19,434 27,338 12,864 20,389 20,157 -22.86%
Tax -6,168 -7,164 -7,374 -9,908 -6,124 -7,327 -7,524 -12.35%
NP 7,464 13,518 12,060 17,430 6,740 13,062 12,633 -29.47%
-
NP to SH 7,464 13,518 12,060 17,430 6,740 13,062 12,633 -29.47%
-
Tax Rate 45.25% 34.64% 37.94% 36.24% 47.61% 35.94% 37.33% -
Total Cost 107,272 103,552 103,930 105,734 100,660 94,999 93,534 9.52%
-
Net Worth 139,232 136,542 130,021 131,439 124,970 124,940 120,205 10.24%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - 2,839 - -
Div Payout % - - - - - 21.74% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 139,232 136,542 130,021 131,439 124,970 124,940 120,205 10.24%
NOSH 143,538 142,231 141,328 142,868 140,416 141,978 141,417 0.99%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 6.51% 11.55% 10.40% 14.15% 6.28% 12.09% 11.90% -
ROE 5.36% 9.90% 9.28% 13.26% 5.39% 10.45% 10.51% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 79.93 82.31 82.07 86.21 76.49 76.11 75.07 4.25%
EPS 5.20 9.50 8.53 12.20 4.80 9.20 8.93 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.97 0.96 0.92 0.92 0.89 0.88 0.85 9.15%
Adjusted Per Share Value based on latest NOSH - 143,469
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 79.74 81.37 80.62 85.60 74.65 75.11 73.79 5.28%
EPS 5.19 9.40 8.38 12.11 4.68 9.08 8.78 -29.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
NAPS 0.9677 0.949 0.9037 0.9135 0.8686 0.8684 0.8355 10.23%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.89 2.00 2.10 1.64 1.68 1.72 2.42 -
P/RPS 2.36 2.43 2.56 1.90 2.20 2.26 3.22 -18.63%
P/EPS 36.35 21.04 24.61 13.44 35.00 18.70 27.09 21.54%
EY 2.75 4.75 4.06 7.44 2.86 5.35 3.69 -17.72%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 1.95 2.08 2.28 1.78 1.89 1.95 2.85 -22.26%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 25/03/13 21/12/12 26/09/12 26/06/12 29/03/12 22/12/11 28/09/11 -
Price 1.90 1.90 2.06 2.14 1.65 1.71 1.87 -
P/RPS 2.38 2.31 2.51 2.48 2.16 2.25 2.49 -2.95%
P/EPS 36.54 19.99 24.14 17.54 34.37 18.59 20.93 44.74%
EY 2.74 5.00 4.14 5.70 2.91 5.38 4.78 -30.87%
DY 0.00 0.00 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 1.96 1.98 2.24 2.33 1.85 1.94 2.20 -7.37%

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