[HELP] QoQ Cumulative Quarter Result on 31-Oct-2009 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
28-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 63.04%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 77,870 54,487 23,511 96,579 70,376 48,782 20,855 141.26%
PBT 18,865 13,872 3,762 21,828 14,468 10,203 2,302 308.04%
Tax -6,239 -4,481 -1,344 -6,378 -4,992 -3,646 -1,075 223.99%
NP 12,626 9,391 2,418 15,450 9,476 6,557 1,227 375.11%
-
NP to SH 12,626 9,391 2,418 15,450 9,476 6,557 1,227 375.11%
-
Tax Rate 33.07% 32.30% 35.73% 29.22% 34.50% 35.73% 46.70% -
Total Cost 65,244 45,096 21,093 81,129 60,900 42,225 19,628 123.21%
-
Net Worth 107,587 105,427 99,406 96,784 90,331 89,494 83,260 18.69%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - 2,663 - - - -
Div Payout % - - - 17.24% - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 107,587 105,427 99,406 96,784 90,331 89,494 83,260 18.69%
NOSH 88,915 88,594 89,555 88,793 88,560 88,608 87,642 0.96%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 16.21% 17.24% 10.28% 16.00% 13.46% 13.44% 5.88% -
ROE 11.74% 8.91% 2.43% 15.96% 10.49% 7.33% 1.47% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 87.58 61.50 26.25 108.77 79.47 55.05 23.80 138.92%
EPS 14.20 10.60 2.70 17.40 10.70 7.40 1.40 370.56%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.11 1.09 1.02 1.01 0.95 17.55%
Adjusted Per Share Value based on latest NOSH - 89,164
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.12 37.87 16.34 67.13 48.91 33.90 14.49 141.30%
EPS 8.78 6.53 1.68 10.74 6.59 4.56 0.85 376.32%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.7478 0.7328 0.6909 0.6727 0.6278 0.622 0.5787 18.69%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.53 1.59 1.19 0.98 0.95 0.82 0.66 -
P/RPS 2.89 2.59 4.53 0.90 1.20 1.49 2.77 2.87%
P/EPS 17.82 15.00 44.07 5.63 8.88 11.08 47.14 -47.81%
EY 5.61 6.67 2.27 17.76 11.26 9.02 2.12 91.65%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 2.09 1.34 1.07 0.90 0.93 0.81 0.69 109.77%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 18/06/10 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 -
Price 2.77 1.74 1.27 1.09 0.90 0.85 0.69 -
P/RPS 3.16 2.83 4.84 1.00 1.13 1.54 2.90 5.90%
P/EPS 19.51 16.42 47.04 6.26 8.41 11.49 49.29 -46.18%
EY 5.13 6.09 2.13 15.96 11.89 8.71 2.03 85.84%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 2.29 1.46 1.14 1.00 0.88 0.84 0.73 114.74%

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