[HELP] YoY Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -29.09%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 120,552 115,990 106,168 103,826 93,834 80,510 58,854 12.68%
PBT 15,936 19,434 20,157 25,153 19,290 14,204 12,276 4.44%
Tax -6,096 -7,374 -7,524 -8,318 -6,656 -5,138 -4,000 7.26%
NP 9,840 12,060 12,633 16,834 12,634 9,065 8,276 2.92%
-
NP to SH 9,840 12,060 12,633 16,834 12,634 9,082 8,309 2.85%
-
Tax Rate 38.25% 37.94% 37.33% 33.07% 34.50% 36.17% 32.58% -
Total Cost 110,712 103,930 93,534 86,992 81,200 71,445 50,578 13.93%
-
Net Worth 140,503 130,021 120,205 107,587 90,331 77,851 61,464 14.75%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 140,503 130,021 120,205 107,587 90,331 77,851 61,464 14.75%
NOSH 141,923 141,328 141,417 88,915 88,560 88,467 77,802 10.52%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 8.16% 10.40% 11.90% 16.21% 13.46% 11.26% 14.06% -
ROE 7.00% 9.28% 10.51% 15.65% 13.99% 11.67% 13.52% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 84.94 82.07 75.07 116.77 105.96 91.01 75.65 1.94%
EPS 6.93 8.53 8.93 18.93 14.27 10.27 10.68 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.85 1.21 1.02 0.88 0.79 3.82%
Adjusted Per Share Value based on latest NOSH - 147,333
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 83.79 80.62 73.79 72.16 65.22 55.96 40.91 12.67%
EPS 6.84 8.38 8.78 11.70 8.78 6.31 5.78 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9765 0.9037 0.8355 0.7478 0.6278 0.5411 0.4272 14.75%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.84 2.10 2.42 2.53 0.95 1.40 0.98 -
P/RPS 2.17 2.56 3.22 2.17 0.90 1.54 1.30 8.90%
P/EPS 26.54 24.61 27.09 13.36 6.66 13.64 9.18 19.33%
EY 3.77 4.06 3.69 7.48 15.02 7.33 10.90 -16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.28 2.85 2.09 0.93 1.59 1.24 6.98%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 26/09/12 28/09/11 23/09/10 25/09/09 25/09/08 26/09/07 -
Price 1.78 2.06 1.87 2.77 0.90 1.21 1.46 -
P/RPS 2.10 2.51 2.49 2.37 0.85 1.33 1.93 1.41%
P/EPS 25.67 24.14 20.93 14.63 6.31 11.79 13.67 11.06%
EY 3.90 4.14 4.78 6.84 15.85 8.48 7.32 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.24 2.20 2.29 0.88 1.38 1.85 -0.45%

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