[HELP] YoY 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- 171.81%
YoY- -27.85%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
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 33,712 34,732 31,368 30,976 27,927 24,041 18,623 10.38%
PBT 7,470 10,453 10,161 10,110 7,901 6,607 5,381 5.61%
Tax -2,398 -3,423 -3,656 -3,137 -2,571 -2,253 -1,736 5.52%
NP 5,072 7,030 6,505 6,973 5,330 4,354 3,645 5.65%
-
NP to SH 5,072 7,030 6,505 6,973 5,330 4,367 3,656 5.60%
-
Tax Rate 32.10% 32.75% 35.98% 31.03% 32.54% 34.10% 32.26% -
Total Cost 28,640 27,702 24,863 24,003 22,597 19,687 14,978 11.39%
-
Net Worth 139,480 131,991 120,201 105,036 89,721 78,427 58,466 15.57%
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 139,480 131,991 120,201 105,036 89,721 78,427 58,466 15.57%
NOSH 140,888 143,469 141,413 88,265 88,833 89,122 74,008 11.31%
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 15.05% 20.24% 20.74% 22.51% 19.09% 18.11% 19.57% -
ROE 3.64% 5.33% 5.41% 6.64% 5.94% 5.57% 6.25% -
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 23.93 24.21 22.18 35.09 31.44 26.98 25.16 -0.83%
EPS 3.60 4.90 4.60 7.90 6.00 4.90 4.94 -5.13%
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 23.43 24.14 21.80 21.53 19.41 16.71 12.94 10.39%
EPS 3.53 4.89 4.52 4.85 3.70 3.04 2.54 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9694 0.9174 0.8354 0.73 0.6236 0.5451 0.4064 15.57%
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 8.32 6.77 12.40 4.53 2.61 3.45 0.00 -
P/EPS 55.28 33.47 59.78 20.13 13.67 18.98 0.00 -
EY 1.81 2.99 1.67 4.97 7.32 5.27 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 8.23 8.84 11.68 4.96 2.70 3.34 3.54 15.08%
P/EPS 54.72 43.67 56.30 22.03 14.17 18.37 18.02 20.31%
EY 1.83 2.29 1.78 4.54 7.06 5.44 5.55 -16.86%
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