[HELP] QoQ Cumulative Quarter Result on 31-Jan-2011 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- -85.73%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 108,061 79,626 55,666 24,298 105,203 77,870 54,487 57.65%
PBT 20,389 15,118 14,298 4,137 26,680 18,865 13,872 29.18%
Tax -7,327 -5,643 -5,068 -1,412 -7,583 -6,239 -4,481 38.66%
NP 13,062 9,475 9,230 2,725 19,097 12,626 9,391 24.52%
-
NP to SH 13,062 9,475 9,230 2,725 19,097 12,626 9,391 24.52%
-
Tax Rate 35.94% 37.33% 35.45% 34.13% 28.42% 33.07% 32.30% -
Total Cost 94,999 70,151 46,436 21,573 86,106 65,244 45,096 64.10%
-
Net Worth 124,940 120,205 120,700 117,605 74,163 107,587 105,427 11.95%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 2,839 - - - 1,854 - - -
Div Payout % 21.74% - - - 9.71% - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 124,940 120,205 120,700 117,605 74,163 107,587 105,427 11.95%
NOSH 141,978 141,417 142,000 143,421 92,703 88,915 88,594 36.82%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 12.09% 11.90% 16.58% 11.21% 18.15% 16.21% 17.24% -
ROE 10.45% 7.88% 7.65% 2.32% 25.75% 11.74% 8.91% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 76.11 56.31 39.20 16.94 113.48 87.58 61.50 15.22%
EPS 9.20 6.70 6.50 1.90 20.60 14.20 10.60 -8.98%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.88 0.85 0.85 0.82 0.80 1.21 1.19 -18.17%
Adjusted Per Share Value based on latest NOSH - 143,421
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 75.11 55.34 38.69 16.89 73.12 54.12 37.87 57.66%
EPS 9.08 6.59 6.42 1.89 13.27 8.78 6.53 24.50%
DPS 1.97 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.8684 0.8355 0.8389 0.8174 0.5155 0.7478 0.7328 11.94%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.72 2.42 2.75 2.29 2.40 2.53 1.59 -
P/RPS 2.26 4.30 7.02 13.52 2.11 2.89 2.59 -8.66%
P/EPS 18.70 36.12 42.31 120.53 11.65 17.82 15.00 15.78%
EY 5.35 2.77 2.36 0.83 8.58 5.61 6.67 -13.63%
DY 1.16 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 1.95 2.85 3.24 2.79 3.00 2.09 1.34 28.32%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 28/09/11 27/06/11 25/03/11 23/12/10 23/09/10 18/06/10 -
Price 1.71 1.87 2.59 2.54 2.30 2.77 1.74 -
P/RPS 2.25 3.32 6.61 14.99 2.03 3.16 2.83 -14.14%
P/EPS 18.59 27.91 39.85 133.68 11.17 19.51 16.42 8.60%
EY 5.38 3.58 2.51 0.75 8.96 5.13 6.09 -7.91%
DY 1.17 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 1.94 2.20 3.05 3.10 2.88 2.29 1.46 20.80%

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