[HELP] YoY Quarter Result on 31-Oct-2010 [#4]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 100.03%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
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 33,362 30,077 28,435 27,333 26,203 26,163 17,560 11.27%
PBT 5,595 6,106 5,271 7,815 7,360 5,430 4,191 4.92%
Tax -847 -1,633 -1,684 -1,344 -1,386 -439 -742 2.22%
NP 4,748 4,473 3,587 6,471 5,974 4,991 3,449 5.46%
-
NP to SH 4,748 4,473 3,587 6,471 5,974 4,991 3,436 5.53%
-
Tax Rate 15.14% 26.74% 31.95% 17.20% 18.83% 8.08% 17.70% -
Total Cost 28,614 25,604 24,848 20,862 20,229 21,172 14,111 12.49%
-
Net Worth 148,195 138,332 126,262 83,496 97,188 82,886 72,804 12.56%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 2,869 2,087 2,674 2,673 2,663 -
Div Payout % - - 80.00% 32.26% 44.78% 53.57% 77.52% -
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 148,195 138,332 126,262 83,496 97,188 82,886 72,804 12.56%
NOSH 143,878 144,096 143,480 104,370 89,164 89,125 88,785 8.37%
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 14.23% 14.87% 12.61% 23.67% 22.80% 19.08% 19.64% -
ROE 3.20% 3.23% 2.84% 7.75% 6.15% 6.02% 4.72% -
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 23.19 20.87 19.82 26.19 29.39 29.36 19.78 2.68%
EPS 3.30 3.10 2.50 6.20 6.70 5.60 3.87 -2.61%
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 - 104,370
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 23.19 20.90 19.76 19.00 18.21 18.18 12.20 11.28%
EPS 3.30 3.11 2.49 4.50 4.15 3.47 2.39 5.51%
DPS 0.00 0.00 1.99 1.45 1.86 1.86 1.85 -
NAPS 1.03 0.9615 0.8776 0.5803 0.6755 0.5761 0.506 12.56%
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 7.63 9.58 8.68 9.16 3.33 2.59 8.04 -0.86%
P/EPS 53.64 64.43 68.80 38.71 14.63 13.57 41.09 4.53%
EY 1.86 1.55 1.45 2.58 6.84 7.37 2.43 -4.35%
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 10.87 9.10 8.63 8.78 3.71 2.11 7.03 7.52%
P/EPS 76.36 61.21 68.40 37.10 16.27 11.07 35.92 13.38%
EY 1.31 1.63 1.46 2.70 6.15 9.03 2.78 -11.77%
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