[HELP] QoQ Annualized Quarter Result on 31-Jul-2010 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- -10.37%
YoY- 33.24%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 111,332 97,192 105,203 103,826 108,974 94,044 96,579 9.96%
PBT 28,596 16,548 26,680 25,153 27,744 15,048 21,828 19.78%
Tax -10,136 -5,648 -7,583 -8,318 -8,962 -5,376 -6,378 36.29%
NP 18,460 10,900 19,097 16,834 18,782 9,672 15,450 12.63%
-
NP to SH 18,460 10,900 19,097 16,834 18,782 9,672 15,450 12.63%
-
Tax Rate 35.45% 34.13% 28.42% 33.07% 32.30% 35.73% 29.22% -
Total Cost 92,872 86,292 86,106 86,992 90,192 84,372 81,129 9.45%
-
Net Worth 120,700 117,605 74,163 107,587 105,427 99,406 96,784 15.90%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - 1,854 - - - 2,663 -
Div Payout % - - 9.71% - - - 17.24% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 120,700 117,605 74,163 107,587 105,427 99,406 96,784 15.90%
NOSH 142,000 143,421 92,703 88,915 88,594 89,555 88,793 36.87%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 16.58% 11.21% 18.15% 16.21% 17.24% 10.28% 16.00% -
ROE 15.29% 9.27% 25.75% 15.65% 17.82% 9.73% 15.96% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 78.40 67.77 113.48 116.77 123.00 105.01 108.77 -19.65%
EPS 13.00 7.60 20.60 18.93 21.20 10.80 17.40 -17.70%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.85 0.82 0.80 1.21 1.19 1.11 1.09 -15.31%
Adjusted Per Share Value based on latest NOSH - 89,861
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 77.38 67.55 73.12 72.16 75.74 65.36 67.13 9.96%
EPS 12.83 7.58 13.27 11.70 13.05 6.72 10.74 12.62%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 1.85 -
NAPS 0.8389 0.8174 0.5155 0.7478 0.7328 0.6909 0.6727 15.90%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.75 2.29 2.40 2.53 1.59 1.19 0.98 -
P/RPS 3.51 3.38 2.11 2.17 1.29 1.13 0.90 148.38%
P/EPS 21.15 30.13 11.65 13.36 7.50 11.02 5.63 142.24%
EY 4.73 3.32 8.58 7.48 13.33 9.08 17.76 -58.70%
DY 0.00 0.00 0.83 0.00 0.00 0.00 3.06 -
P/NAPS 3.24 2.79 3.00 2.09 1.34 1.07 0.90 135.44%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 25/03/11 23/12/10 23/09/10 18/06/10 24/03/10 28/12/09 -
Price 2.59 2.54 2.30 2.77 1.74 1.27 1.09 -
P/RPS 3.30 3.75 2.03 2.37 1.41 1.21 1.00 122.13%
P/EPS 19.92 33.42 11.17 14.63 8.21 11.76 6.26 116.80%
EY 5.02 2.99 8.96 6.84 12.18 8.50 15.96 -53.84%
DY 0.00 0.00 0.87 0.00 0.00 0.00 2.75 -
P/NAPS 3.05 3.10 2.88 2.29 1.46 1.14 1.00 110.74%

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