[HELP] YoY Cumulative 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- 271.81%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 62,396 61,582 55,666 54,487 48,782 42,108 31,991 11.76%
PBT 10,878 13,669 14,298 13,872 10,203 8,018 7,267 6.94%
Tax -3,940 -4,954 -5,068 -4,481 -3,646 -2,837 -2,363 8.88%
NP 6,938 8,715 9,230 9,391 6,557 5,181 4,904 5.94%
-
NP to SH 6,938 8,715 9,230 9,391 6,557 5,186 4,929 5.85%
-
Tax Rate 36.22% 36.24% 35.45% 32.30% 35.73% 35.38% 32.52% -
Total Cost 55,458 52,867 46,436 45,096 42,225 36,927 27,087 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 4.95% 6.63% 7.65% 8.91% 7.33% 6.59% 8.43% -
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 44.07 43.10 39.20 61.50 55.05 47.09 43.23 0.32%
EPS 4.90 6.10 6.50 10.60 7.40 5.80 6.66 -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 43.37 42.80 38.69 37.87 33.90 29.27 22.23 11.77%
EPS 4.82 6.06 6.42 6.53 4.56 3.60 3.43 5.82%
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 4.52 3.80 7.02 2.59 1.49 1.97 0.00 -
P/EPS 40.61 26.89 42.31 15.00 11.08 16.03 0.00 -
EY 2.46 3.72 2.36 6.67 9.02 6.24 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 4.47 4.96 6.61 2.83 1.54 1.91 2.06 13.76%
P/EPS 40.20 35.08 39.85 16.42 11.49 15.52 13.36 20.13%
EY 2.49 2.85 2.51 6.09 8.71 6.44 7.48 -16.73%
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