[HELP] QoQ Cumulative Quarter Result on 31-Oct-2010 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 51.25%
YoY- 23.61%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 79,626 55,666 24,298 105,203 77,870 54,487 23,511 126.02%
PBT 15,118 14,298 4,137 26,680 18,865 13,872 3,762 153.40%
Tax -5,643 -5,068 -1,412 -7,583 -6,239 -4,481 -1,344 160.94%
NP 9,475 9,230 2,725 19,097 12,626 9,391 2,418 149.17%
-
NP to SH 9,475 9,230 2,725 19,097 12,626 9,391 2,418 149.17%
-
Tax Rate 37.33% 35.45% 34.13% 28.42% 33.07% 32.30% 35.73% -
Total Cost 70,151 46,436 21,573 86,106 65,244 45,096 21,093 123.29%
-
Net Worth 120,205 120,700 117,605 74,163 107,587 105,427 99,406 13.54%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - 1,854 - - - -
Div Payout % - - - 9.71% - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 120,205 120,700 117,605 74,163 107,587 105,427 99,406 13.54%
NOSH 141,417 142,000 143,421 92,703 88,915 88,594 89,555 35.71%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 11.90% 16.58% 11.21% 18.15% 16.21% 17.24% 10.28% -
ROE 7.88% 7.65% 2.32% 25.75% 11.74% 8.91% 2.43% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 56.31 39.20 16.94 113.48 87.58 61.50 26.25 66.56%
EPS 6.70 6.50 1.90 20.60 14.20 10.60 2.70 83.59%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.82 0.80 1.21 1.19 1.11 -16.33%
Adjusted Per Share Value based on latest NOSH - 104,370
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 55.34 38.69 16.89 73.12 54.12 37.87 16.34 126.02%
EPS 6.59 6.42 1.89 13.27 8.78 6.53 1.68 149.34%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.8355 0.8389 0.8174 0.5155 0.7478 0.7328 0.6909 13.54%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.42 2.75 2.29 2.40 2.53 1.59 1.19 -
P/RPS 4.30 7.02 13.52 2.11 2.89 2.59 4.53 -3.42%
P/EPS 36.12 42.31 120.53 11.65 17.82 15.00 44.07 -12.45%
EY 2.77 2.36 0.83 8.58 5.61 6.67 2.27 14.23%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 2.85 3.24 2.79 3.00 2.09 1.34 1.07 92.49%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 27/06/11 25/03/11 23/12/10 23/09/10 18/06/10 24/03/10 -
Price 1.87 2.59 2.54 2.30 2.77 1.74 1.27 -
P/RPS 3.32 6.61 14.99 2.03 3.16 2.83 4.84 -22.27%
P/EPS 27.91 39.85 133.68 11.17 19.51 16.42 47.04 -29.45%
EY 3.58 2.51 0.75 8.96 5.13 6.09 2.13 41.49%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 2.20 3.05 3.10 2.88 2.29 1.46 1.14 55.19%

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