[HELP] QoQ TTM Result on 31-Jul-2008 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- 3.25%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 93,220 89,334 86,546 77,943 71,818 66,400 61,701 31.70%
PBT 18,268 16,974 16,083 14,844 14,149 12,923 13,398 22.98%
Tax -5,102 -4,784 -4,293 -4,596 -4,216 -3,699 -3,742 22.98%
NP 13,166 12,190 11,790 10,248 9,933 9,224 9,656 22.98%
-
NP to SH 13,174 12,211 11,803 10,248 9,925 9,214 9,668 22.93%
-
Tax Rate 27.93% 28.18% 26.69% 30.96% 29.80% 28.62% 27.93% -
Total Cost 80,054 77,144 74,756 67,695 61,885 57,176 52,045 33.28%
-
Net Worth 89,721 83,260 82,886 79,493 78,427 75,530 72,804 14.96%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 2,673 2,673 2,673 2,663 2,663 2,663 2,663 0.25%
Div Payout % 20.30% 21.90% 22.65% 25.99% 26.84% 28.91% 27.55% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 89,721 83,260 82,886 79,493 78,427 75,530 72,804 14.96%
NOSH 88,833 87,642 89,125 90,333 89,122 91,000 88,785 0.03%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 14.12% 13.65% 13.62% 13.15% 13.83% 13.89% 15.65% -
ROE 14.68% 14.67% 14.24% 12.89% 12.65% 12.20% 13.28% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 104.94 101.93 97.11 86.28 80.58 72.97 69.49 31.66%
EPS 14.83 13.93 13.24 11.34 11.14 10.13 10.89 22.88%
DPS 3.00 3.05 3.00 3.00 2.99 2.93 3.00 0.00%
NAPS 1.01 0.95 0.93 0.88 0.88 0.83 0.82 14.91%
Adjusted Per Share Value based on latest NOSH - 90,333
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 64.79 62.09 60.15 54.17 49.92 46.15 42.88 31.70%
EPS 9.16 8.49 8.20 7.12 6.90 6.40 6.72 22.96%
DPS 1.86 1.86 1.86 1.85 1.85 1.85 1.85 0.36%
NAPS 0.6236 0.5787 0.5761 0.5525 0.5451 0.525 0.506 14.96%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.82 0.66 0.76 1.40 0.93 0.99 1.59 -
P/RPS 0.78 0.65 0.78 1.62 1.15 1.36 2.29 -51.25%
P/EPS 5.53 4.74 5.74 12.34 8.35 9.78 14.60 -47.68%
EY 18.09 21.11 17.43 8.10 11.97 10.23 6.85 91.17%
DY 3.66 4.62 3.95 2.14 3.21 2.96 1.89 55.42%
P/NAPS 0.81 0.69 0.82 1.59 1.06 1.19 1.94 -44.16%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 23/03/09 22/12/08 25/09/08 26/06/08 25/03/08 - -
Price 0.85 0.69 0.62 1.21 0.90 1.45 0.00 -
P/RPS 0.81 0.68 0.64 1.40 1.12 1.99 0.00 -
P/EPS 5.73 4.95 4.68 10.67 8.08 14.32 0.00 -
EY 17.45 20.19 21.36 9.38 12.37 6.98 0.00 -
DY 3.53 4.42 4.84 2.48 3.32 2.02 0.00 -
P/NAPS 0.84 0.73 0.67 1.38 1.02 1.75 0.00 -

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