[HELP] QoQ 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- -53.61%
YoY- 10.83%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
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 31,368 24,298 27,333 23,383 30,976 23,511 26,203 12.78%
PBT 10,161 4,137 7,815 4,993 10,110 3,762 7,360 24.05%
Tax -3,656 -1,412 -1,344 -1,758 -3,137 -1,344 -1,386 91.24%
NP 6,505 2,725 6,471 3,235 6,973 2,418 5,974 5.85%
-
NP to SH 6,505 2,725 6,471 3,235 6,973 2,418 5,974 5.85%
-
Tax Rate 35.98% 34.13% 17.20% 35.21% 31.03% 35.73% 18.83% -
Total Cost 24,863 21,573 20,862 20,148 24,003 21,093 20,229 14.78%
-
Net Worth 120,201 117,605 83,496 108,731 105,036 99,406 97,188 15.26%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - 2,087 - - - 2,674 -
Div Payout % - - 32.26% - - - 44.78% -
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 120,201 117,605 83,496 108,731 105,036 99,406 97,188 15.26%
NOSH 141,413 143,421 104,370 89,861 88,265 89,555 89,164 36.11%
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 20.74% 11.21% 23.67% 13.83% 22.51% 10.28% 22.80% -
ROE 5.41% 2.32% 7.75% 2.98% 6.64% 2.43% 6.15% -
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 22.18 16.94 26.19 26.02 35.09 26.25 29.39 -17.15%
EPS 4.60 1.90 6.20 3.60 7.90 2.70 6.70 -22.22%
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 21.80 16.89 19.00 16.25 21.53 16.34 18.21 12.78%
EPS 4.52 1.89 4.50 2.25 4.85 1.68 4.15 5.87%
DPS 0.00 0.00 1.45 0.00 0.00 0.00 1.86 -
NAPS 0.8354 0.8174 0.5803 0.7557 0.73 0.6909 0.6755 15.26%
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 12.40 13.52 9.16 9.72 4.53 4.53 3.33 140.82%
P/EPS 59.78 120.53 38.71 70.28 20.13 44.07 14.63 156.24%
EY 1.67 0.83 2.58 1.42 4.97 2.27 6.84 -61.03%
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 11.68 14.99 8.78 10.65 4.96 4.84 3.71 115.25%
P/EPS 56.30 133.68 37.10 76.94 22.03 47.04 16.27 129.29%
EY 1.78 0.75 2.70 1.30 4.54 2.13 6.15 -56.34%
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