[HELP] YoY Annualized Quarter Result on 31-Oct-2012 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 12.09%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 123,776 117,070 108,061 105,203 96,579 86,546 61,701 12.29%
PBT 17,547 20,682 20,389 26,680 21,828 16,083 13,398 4.59%
Tax -5,419 -7,164 -7,327 -7,583 -6,378 -4,293 -3,742 6.35%
NP 12,128 13,518 13,062 19,097 15,450 11,790 9,656 3.86%
-
NP to SH 12,128 13,518 13,062 19,097 15,450 11,803 9,668 3.84%
-
Tax Rate 30.88% 34.64% 35.94% 28.42% 29.22% 26.69% 27.93% -
Total Cost 111,648 103,552 94,999 86,106 81,129 74,756 52,045 13.55%
-
Net Worth 146,962 136,542 124,940 74,163 96,784 82,532 66,064 14.24%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 2,839 1,854 2,663 2,662 2,416 -
Div Payout % - - 21.74% 9.71% 17.24% 22.56% 25.00% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 146,962 136,542 124,940 74,163 96,784 82,532 66,064 14.24%
NOSH 142,682 142,231 141,978 92,703 88,793 88,744 80,566 9.98%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 9.80% 11.55% 12.09% 18.15% 16.00% 13.62% 15.65% -
ROE 8.25% 9.90% 10.45% 25.75% 15.96% 14.30% 14.63% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 86.75 82.31 76.11 113.48 108.77 97.52 76.58 2.09%
EPS 8.50 9.50 9.20 20.60 17.40 13.30 12.00 -5.58%
DPS 0.00 0.00 2.00 2.00 3.00 3.00 3.00 -
NAPS 1.03 0.96 0.88 0.80 1.09 0.93 0.82 3.86%
Adjusted Per Share Value based on latest NOSH - 144,096
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 86.03 81.37 75.11 73.12 67.13 60.15 42.88 12.29%
EPS 8.43 9.40 9.08 13.27 10.74 8.20 6.72 3.84%
DPS 0.00 0.00 1.97 1.29 1.85 1.85 1.68 -
NAPS 1.0214 0.949 0.8684 0.5155 0.6727 0.5736 0.4592 14.23%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.77 2.00 1.72 2.40 0.98 0.76 1.59 -
P/RPS 2.04 2.43 2.26 2.11 0.90 0.78 2.08 -0.32%
P/EPS 20.82 21.04 18.70 11.65 5.63 5.71 13.25 7.81%
EY 4.80 4.75 5.35 8.58 17.76 17.50 7.55 -7.26%
DY 0.00 0.00 1.16 0.83 3.06 3.95 1.89 -
P/NAPS 1.72 2.08 1.95 3.00 0.90 0.82 1.94 -1.98%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 21/12/12 22/12/11 23/12/10 28/12/09 22/12/08 21/12/07 -
Price 2.52 1.90 1.71 2.30 1.09 0.62 1.39 -
P/RPS 2.90 2.31 2.25 2.03 1.00 0.64 1.82 8.06%
P/EPS 29.65 19.99 18.59 11.17 6.26 4.66 11.58 16.94%
EY 3.37 5.00 5.38 8.96 15.96 21.45 8.63 -14.49%
DY 0.00 0.00 1.17 0.87 2.75 4.84 2.16 -
P/NAPS 2.45 1.98 1.94 2.88 1.00 0.67 1.70 6.27%

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