[HELP] QoQ TTM Result on 31-Jan-2012 [#1]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -7.96%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 117,070 115,428 113,977 110,613 108,061 106,959 106,382 6.55%
PBT 20,682 19,847 19,760 19,468 20,389 22,933 27,106 -16.43%
Tax -7,164 -7,215 -7,213 -7,446 -7,327 -6,987 -8,170 -8.35%
NP 13,518 12,632 12,547 12,022 13,062 15,946 18,936 -20.04%
-
NP to SH 13,518 12,632 12,547 12,022 13,062 15,946 18,936 -20.04%
-
Tax Rate 34.64% 36.35% 36.50% 38.25% 35.94% 30.47% 30.14% -
Total Cost 103,552 102,796 101,430 98,591 94,999 91,013 87,446 11.87%
-
Net Worth 138,332 151,799 131,991 124,970 126,262 104,125 120,201 9.77%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 2,869 2,869 2,869 2,869 2,087 2,087 -
Div Payout % - 22.72% 22.87% 23.87% 21.97% 13.09% 11.02% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 138,332 151,799 131,991 124,970 126,262 104,125 120,201 9.77%
NOSH 144,096 164,999 143,469 140,416 143,480 122,499 141,413 1.25%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 11.55% 10.94% 11.01% 10.87% 12.09% 14.91% 17.80% -
ROE 9.77% 8.32% 9.51% 9.62% 10.35% 15.31% 15.75% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 81.24 69.96 79.44 78.77 75.31 87.31 75.23 5.23%
EPS 9.38 7.66 8.75 8.56 9.10 13.02 13.39 -21.03%
DPS 0.00 1.74 2.00 2.04 2.00 1.70 1.48 -
NAPS 0.96 0.92 0.92 0.89 0.88 0.85 0.85 8.41%
Adjusted Per Share Value based on latest NOSH - 140,416
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 81.37 80.23 79.22 76.88 75.11 74.34 73.94 6.56%
EPS 9.40 8.78 8.72 8.36 9.08 11.08 13.16 -20.01%
DPS 0.00 1.99 1.99 1.99 1.99 1.45 1.45 -
NAPS 0.9615 1.0551 0.9174 0.8686 0.8776 0.7237 0.8354 9.77%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.00 2.10 1.64 1.68 1.72 2.42 2.75 -
P/RPS 2.46 3.00 2.06 2.13 2.28 2.77 3.66 -23.17%
P/EPS 21.32 27.43 18.75 19.62 18.89 18.59 20.54 2.50%
EY 4.69 3.65 5.33 5.10 5.29 5.38 4.87 -2.46%
DY 0.00 0.83 1.22 1.22 1.16 0.70 0.54 -
P/NAPS 2.08 2.28 1.78 1.89 1.95 2.85 3.24 -25.48%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 26/09/12 26/06/12 29/03/12 22/12/11 28/09/11 27/06/11 -
Price 1.90 2.06 2.14 1.65 1.71 1.87 2.59 -
P/RPS 2.34 2.94 2.69 2.09 2.27 2.14 3.44 -22.56%
P/EPS 20.25 26.91 24.47 19.27 18.78 14.37 19.34 3.09%
EY 4.94 3.72 4.09 5.19 5.32 6.96 5.17 -2.97%
DY 0.00 0.84 0.93 1.24 1.17 0.91 0.57 -
P/NAPS 1.98 2.24 2.33 1.85 1.94 2.20 3.05 -24.92%

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