[HELP] QoQ Annualized Quarter Result on 31-Oct-2008 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 29.95%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 93,834 97,564 83,420 86,546 80,510 84,216 72,268 19.03%
PBT 19,290 20,406 9,208 16,083 14,204 16,036 5,644 127.06%
Tax -6,656 -7,292 -4,300 -4,293 -5,138 -5,674 -2,336 101.11%
NP 12,634 13,114 4,908 11,790 9,065 10,362 3,308 144.53%
-
NP to SH 12,634 13,114 4,908 11,803 9,082 10,372 3,276 146.12%
-
Tax Rate 34.50% 35.73% 46.70% 26.69% 36.17% 35.38% 41.39% -
Total Cost 81,200 84,450 78,512 74,756 71,445 73,854 68,960 11.51%
-
Net Worth 90,331 89,494 83,260 82,532 77,851 78,684 75,530 12.68%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 2,662 - - - -
Div Payout % - - - 22.56% - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 90,331 89,494 83,260 82,532 77,851 78,684 75,530 12.68%
NOSH 88,560 88,608 87,642 88,744 88,467 89,413 91,000 -1.79%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.46% 13.44% 5.88% 13.62% 11.26% 12.30% 4.58% -
ROE 13.99% 14.65% 5.89% 14.30% 11.67% 13.18% 4.34% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 105.96 110.11 95.18 97.52 91.01 94.19 79.42 21.21%
EPS 14.27 14.80 5.60 13.30 10.27 11.60 3.60 150.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 0.95 0.93 0.88 0.88 0.83 14.74%
Adjusted Per Share Value based on latest NOSH - 89,125
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 65.22 67.81 57.98 60.15 55.96 58.53 50.23 19.03%
EPS 8.78 9.11 3.41 8.20 6.31 7.21 2.28 145.88%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.6278 0.622 0.5787 0.5736 0.5411 0.5469 0.525 12.67%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.95 0.82 0.66 0.76 1.40 0.93 0.99 -
P/RPS 0.90 0.74 0.69 0.78 1.54 0.99 1.25 -19.68%
P/EPS 6.66 5.54 11.79 5.71 13.64 8.02 27.50 -61.18%
EY 15.02 18.05 8.48 17.50 7.33 12.47 3.64 157.48%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.69 0.82 1.59 1.06 1.19 -15.16%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 23/03/09 22/12/08 25/09/08 26/06/08 25/03/08 -
Price 0.90 0.85 0.69 0.62 1.21 0.90 1.45 -
P/RPS 0.85 0.77 0.72 0.64 1.33 0.96 1.83 -40.05%
P/EPS 6.31 5.74 12.32 4.66 11.79 7.76 40.28 -70.97%
EY 15.85 17.41 8.12 21.45 8.48 12.89 2.48 244.78%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.73 0.67 1.38 1.02 1.75 -36.79%

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