[HELP] QoQ Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -58.42%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 96,579 93,834 97,564 83,420 86,546 80,510 84,216 9.53%
PBT 21,828 19,290 20,406 9,208 16,083 14,204 16,036 22.75%
Tax -6,378 -6,656 -7,292 -4,300 -4,293 -5,138 -5,674 8.08%
NP 15,450 12,634 13,114 4,908 11,790 9,065 10,362 30.41%
-
NP to SH 15,450 12,634 13,114 4,908 11,803 9,082 10,372 30.33%
-
Tax Rate 29.22% 34.50% 35.73% 46.70% 26.69% 36.17% 35.38% -
Total Cost 81,129 81,200 84,450 78,512 74,756 71,445 73,854 6.44%
-
Net Worth 96,784 90,331 89,494 83,260 82,532 77,851 78,684 14.75%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 2,663 - - - 2,662 - - -
Div Payout % 17.24% - - - 22.56% - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 96,784 90,331 89,494 83,260 82,532 77,851 78,684 14.75%
NOSH 88,793 88,560 88,608 87,642 88,744 88,467 89,413 -0.46%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 16.00% 13.46% 13.44% 5.88% 13.62% 11.26% 12.30% -
ROE 15.96% 13.99% 14.65% 5.89% 14.30% 11.67% 13.18% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 108.77 105.96 110.11 95.18 97.52 91.01 94.19 10.04%
EPS 17.40 14.27 14.80 5.60 13.30 10.27 11.60 30.94%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.09 1.02 1.01 0.95 0.93 0.88 0.88 15.29%
Adjusted Per Share Value based on latest NOSH - 87,642
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 67.13 65.22 67.81 57.98 60.15 55.96 58.53 9.54%
EPS 10.74 8.78 9.11 3.41 8.20 6.31 7.21 30.33%
DPS 1.85 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.6727 0.6278 0.622 0.5787 0.5736 0.5411 0.5469 14.75%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.98 0.95 0.82 0.66 0.76 1.40 0.93 -
P/RPS 0.90 0.90 0.74 0.69 0.78 1.54 0.99 -6.14%
P/EPS 5.63 6.66 5.54 11.79 5.71 13.64 8.02 -20.96%
EY 17.76 15.02 18.05 8.48 17.50 7.33 12.47 26.50%
DY 3.06 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.90 0.93 0.81 0.69 0.82 1.59 1.06 -10.30%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 26/06/08 -
Price 1.09 0.90 0.85 0.69 0.62 1.21 0.90 -
P/RPS 1.00 0.85 0.77 0.72 0.64 1.33 0.96 2.75%
P/EPS 6.26 6.31 5.74 12.32 4.66 11.79 7.76 -13.30%
EY 15.96 15.85 17.41 8.12 21.45 8.48 12.89 15.26%
DY 2.75 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 1.00 0.88 0.84 0.73 0.67 1.38 1.02 -1.30%

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