[APOLLO] QoQ Annualized Quarter Result on 30-Apr-2002 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 2.01%
YoY- -30.5%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 111,344 107,482 99,712 93,429 94,465 91,334 86,668 18.12%
PBT 21,721 18,614 14,892 17,925 18,058 16,912 16,316 20.95%
Tax -6,222 -5,256 -3,920 -4,202 -4,606 -3,798 -3,584 44.30%
NP 15,498 13,358 10,972 13,723 13,452 13,114 12,732 13.96%
-
NP to SH 15,498 13,358 10,972 13,723 13,452 13,114 12,732 13.96%
-
Tax Rate 28.65% 28.24% 26.32% 23.44% 25.51% 22.46% 21.97% -
Total Cost 95,845 94,124 88,740 79,706 81,013 78,220 73,936 18.83%
-
Net Worth 153,599 165,575 161,541 136,236 132,069 127,780 130,758 11.29%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 31,995 - 5,676 - - - -
Div Payout % - 239.52% - 41.37% - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 153,599 165,575 161,541 136,236 132,069 127,780 130,758 11.29%
NOSH 79,999 79,988 79,970 70,956 68,076 59,990 39,987 58.57%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.92% 12.43% 11.00% 14.69% 14.24% 14.36% 14.69% -
ROE 10.09% 8.07% 6.79% 10.07% 10.19% 10.26% 9.74% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 139.18 134.37 124.69 131.67 138.76 152.25 216.74 -25.50%
EPS 19.37 16.70 13.72 19.34 19.76 21.86 31.84 -28.13%
DPS 0.00 40.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 2.02 1.92 1.94 2.13 3.27 -29.81%
Adjusted Per Share Value based on latest NOSH - 70,862
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 139.18 134.35 124.64 116.79 118.08 114.17 108.34 18.12%
EPS 19.37 16.70 13.72 17.15 16.81 16.39 15.92 13.92%
DPS 0.00 39.99 0.00 7.10 0.00 0.00 0.00 -
NAPS 1.92 2.0697 2.0193 1.703 1.6509 1.5973 1.6345 11.29%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.66 1.63 1.77 1.88 1.72 1.76 3.20 -
P/RPS 1.19 1.21 1.42 1.43 1.24 1.16 1.48 -13.49%
P/EPS 8.57 9.76 12.90 9.72 8.70 8.05 10.05 -10.04%
EY 11.67 10.25 7.75 10.29 11.49 12.42 9.95 11.18%
DY 0.00 24.54 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.88 0.98 0.89 0.83 0.98 -8.31%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 -
Price 1.64 1.67 1.67 1.72 1.76 1.78 2.80 -
P/RPS 1.18 1.24 1.34 1.31 1.27 1.17 1.29 -5.75%
P/EPS 8.47 10.00 12.17 8.89 8.91 8.14 8.79 -2.43%
EY 11.81 10.00 8.22 11.24 11.23 12.28 11.37 2.55%
DY 0.00 23.95 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.83 0.90 0.91 0.84 0.86 -0.77%

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