[HELP] YoY Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 85.91%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 124,792 123,164 111,332 108,974 97,564 84,216 63,982 11.76%
PBT 21,756 27,338 28,596 27,744 20,406 16,036 14,534 6.94%
Tax -7,880 -9,908 -10,136 -8,962 -7,292 -5,674 -4,726 8.88%
NP 13,876 17,430 18,460 18,782 13,114 10,362 9,808 5.94%
-
NP to SH 13,876 17,430 18,460 18,782 13,114 10,372 9,858 5.85%
-
Tax Rate 36.22% 36.24% 35.45% 32.30% 35.73% 35.38% 32.52% -
Total Cost 110,916 105,734 92,872 90,192 84,450 73,854 54,174 12.67%
-
Net Worth 140,175 131,439 120,700 105,427 89,494 78,684 58,467 15.67%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 140,175 131,439 120,700 105,427 89,494 78,684 58,467 15.67%
NOSH 141,591 142,868 142,000 88,594 88,608 89,413 74,009 11.40%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 11.12% 14.15% 16.58% 17.24% 13.44% 12.30% 15.33% -
ROE 9.90% 13.26% 15.29% 17.82% 14.65% 13.18% 16.86% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 88.14 86.21 78.40 123.00 110.11 94.19 86.45 0.32%
EPS 9.80 12.20 13.00 21.20 14.80 11.60 13.32 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.85 1.19 1.01 0.88 0.79 3.82%
Adjusted Per Share Value based on latest NOSH - 140,888
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 86.73 85.60 77.38 75.74 67.81 58.53 44.47 11.76%
EPS 9.64 12.11 12.83 13.05 9.11 7.21 6.85 5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9743 0.9135 0.8389 0.7328 0.622 0.5469 0.4064 15.67%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 - -
Price 1.99 1.64 2.75 1.59 0.82 0.93 0.00 -
P/RPS 2.26 1.90 3.51 1.29 0.74 0.99 0.00 -
P/EPS 20.31 13.44 21.15 7.50 5.54 8.02 0.00 -
EY 4.92 7.44 4.73 13.33 18.05 12.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.78 3.24 1.34 0.81 1.06 0.00 -
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 26/06/12 27/06/11 18/06/10 26/06/09 26/06/08 26/06/07 -
Price 1.97 2.14 2.59 1.74 0.85 0.90 0.89 -
P/RPS 2.24 2.48 3.30 1.41 0.77 0.96 1.03 13.81%
P/EPS 20.10 17.54 19.92 8.21 5.74 7.76 6.68 20.13%
EY 4.97 5.70 5.02 12.18 17.41 12.89 14.97 -16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.33 3.05 1.46 0.84 1.02 1.13 9.88%

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