[APOLLO] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 11.38%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 139,484 138,420 140,296 124,443 123,605 122,464 114,272 14.17%
PBT 27,977 27,096 32,004 17,228 14,950 16,322 13,548 61.94%
Tax -6,405 -6,690 -6,472 -3,061 -2,230 -2,366 -2,408 91.63%
NP 21,572 20,406 25,532 14,167 12,720 13,956 11,140 55.17%
-
NP to SH 21,572 20,406 25,532 14,167 12,720 13,956 11,140 55.17%
-
Tax Rate 22.89% 24.69% 20.22% 17.77% 14.92% 14.50% 17.77% -
Total Cost 117,912 118,014 114,764 110,276 110,885 108,508 103,132 9.31%
-
Net Worth 162,430 156,846 152,776 147,189 146,338 154,444 150,454 5.22%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 10,668 - - 18,398 - 12,803 - -
Div Payout % 49.46% - - 129.87% - 91.74% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 162,430 156,846 152,776 147,189 146,338 154,444 150,454 5.22%
NOSH 80,014 80,023 79,987 79,994 79,966 80,022 80,028 -0.01%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 15.47% 14.74% 18.20% 11.38% 10.29% 11.40% 9.75% -
ROE 13.28% 13.01% 16.71% 9.62% 8.69% 9.04% 7.40% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 174.32 172.97 175.40 155.56 154.57 153.04 142.79 14.18%
EPS 26.96 25.50 31.92 17.71 15.91 17.44 13.92 55.19%
DPS 13.33 0.00 0.00 23.00 0.00 16.00 0.00 -
NAPS 2.03 1.96 1.91 1.84 1.83 1.93 1.88 5.23%
Adjusted Per Share Value based on latest NOSH - 80,069
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 174.36 173.03 175.37 155.55 154.51 153.08 142.84 14.17%
EPS 26.97 25.51 31.92 17.71 15.90 17.45 13.92 55.22%
DPS 13.34 0.00 0.00 23.00 0.00 16.00 0.00 -
NAPS 2.0304 1.9606 1.9097 1.8399 1.8292 1.9306 1.8807 5.22%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.40 2.40 2.27 2.25 2.41 2.44 2.16 -
P/RPS 1.38 1.39 1.29 1.45 1.56 1.59 1.51 -5.80%
P/EPS 8.90 9.41 7.11 12.70 15.15 13.99 15.52 -30.90%
EY 11.23 10.62 14.06 7.87 6.60 7.15 6.44 44.72%
DY 5.56 0.00 0.00 10.22 0.00 6.56 0.00 -
P/NAPS 1.18 1.22 1.19 1.22 1.32 1.26 1.15 1.72%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 -
Price 2.39 2.29 2.35 2.24 2.33 2.33 2.35 -
P/RPS 1.37 1.32 1.34 1.44 1.51 1.52 1.65 -11.62%
P/EPS 8.86 8.98 7.36 12.65 14.65 13.36 16.88 -34.85%
EY 11.28 11.14 13.58 7.91 6.83 7.48 5.92 53.51%
DY 5.58 0.00 0.00 10.27 0.00 6.87 0.00 -
P/NAPS 1.18 1.17 1.23 1.22 1.27 1.21 1.25 -3.75%

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