[HELP] YoY TTM Result on 30-Apr-2012 [#2]

Stock
[HELP] HELP INTERNATIONAL CORPORATION
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 4.37%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
HELP's Result
HELP's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 117,884 113,977 106,382 102,284 93,220 71,818 31,991 24.25%
PBT 17,891 19,760 27,106 25,497 18,268 14,149 7,267 16.18%
Tax -6,150 -7,213 -8,170 -7,213 -5,102 -4,216 -2,363 17.26%
NP 11,741 12,547 18,936 18,284 13,166 9,933 4,904 15.64%
-
NP to SH 11,741 12,547 18,936 18,284 13,174 9,925 4,929 15.54%
-
Tax Rate 34.37% 36.50% 30.14% 28.29% 27.93% 29.80% 32.52% -
Total Cost 106,143 101,430 87,446 84,000 80,054 61,885 27,087 25.53%
-
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 - 2,869 2,087 2,674 2,673 2,663 - -
Div Payout % - 22.87% 11.02% 14.63% 20.30% 26.84% - -
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 9.96% 11.01% 17.80% 17.88% 14.12% 13.83% 15.33% -
ROE 8.42% 9.51% 15.75% 17.41% 14.68% 12.65% 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 83.67 79.44 75.23 115.88 104.94 80.58 43.23 11.62%
EPS 8.33 8.75 13.39 20.71 14.83 11.14 6.66 3.79%
DPS 0.00 2.00 1.48 3.00 3.00 2.99 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 - 143,469
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 81.93 79.22 73.94 71.09 64.79 49.92 22.23 24.25%
EPS 8.16 8.72 13.16 12.71 9.16 6.90 3.43 15.52%
DPS 0.00 1.99 1.45 1.86 1.86 1.85 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 2.38 2.06 3.66 1.37 0.78 1.15 0.00 -
P/EPS 23.88 18.75 20.54 7.68 5.53 8.35 0.00 -
EY 4.19 5.33 4.87 13.03 18.09 11.97 0.00 -
DY 0.00 1.22 0.54 1.89 3.66 3.21 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 - -
Price 1.97 2.14 2.59 1.74 0.85 0.90 0.00 -
P/RPS 2.35 2.69 3.44 1.50 0.81 1.12 0.00 -
P/EPS 23.64 24.47 19.34 8.40 5.73 8.08 0.00 -
EY 4.23 4.09 5.17 11.91 17.45 12.37 0.00 -
DY 0.00 0.93 0.57 1.72 3.53 3.32 0.00 -
P/NAPS 1.99 2.33 3.05 1.46 0.84 1.02 0.00 -

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