[APOLLO] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -3.75%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 156,058 153,800 152,356 142,370 139,484 138,420 140,296 7.33%
PBT 31,165 31,192 26,384 26,366 27,977 27,096 32,004 -1.75%
Tax -6,436 -6,022 -7,128 -5,604 -6,405 -6,690 -6,472 -0.37%
NP 24,729 25,170 19,256 20,762 21,572 20,406 25,532 -2.10%
-
NP to SH 24,729 25,170 19,256 20,762 21,572 20,406 25,532 -2.10%
-
Tax Rate 20.65% 19.31% 27.02% 21.25% 22.89% 24.69% 20.22% -
Total Cost 131,329 128,630 133,100 121,608 117,912 118,014 114,764 9.37%
-
Net Worth 170,427 173,613 165,531 160,815 162,430 156,846 152,776 7.53%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 16,001 479 16,001 10,668 - - -
Div Payout % - 63.57% 2.49% 77.07% 49.46% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 170,427 173,613 165,531 160,815 162,430 156,846 152,776 7.53%
NOSH 80,012 80,006 79,966 80,007 80,014 80,023 79,987 0.02%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 15.85% 16.37% 12.64% 14.58% 15.47% 14.74% 18.20% -
ROE 14.51% 14.50% 11.63% 12.91% 13.28% 13.01% 16.71% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 195.04 192.23 190.52 177.95 174.32 172.97 175.40 7.31%
EPS 30.91 31.46 24.08 25.95 26.96 25.50 31.92 -2.11%
DPS 0.00 20.00 0.60 20.00 13.33 0.00 0.00 -
NAPS 2.13 2.17 2.07 2.01 2.03 1.96 1.91 7.51%
Adjusted Per Share Value based on latest NOSH - 79,982
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 195.07 192.25 190.45 177.96 174.36 173.03 175.37 7.33%
EPS 30.91 31.46 24.07 25.95 26.97 25.51 31.92 -2.11%
DPS 0.00 20.00 0.60 20.00 13.34 0.00 0.00 -
NAPS 2.1303 2.1702 2.0691 2.0102 2.0304 1.9606 1.9097 7.53%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 2.98 2.76 2.59 2.58 2.40 2.40 2.27 -
P/RPS 1.53 1.44 1.36 1.45 1.38 1.39 1.29 12.01%
P/EPS 9.64 8.77 10.76 9.94 8.90 9.41 7.11 22.43%
EY 10.37 11.40 9.30 10.06 11.23 10.62 14.06 -18.32%
DY 0.00 7.25 0.23 7.75 5.56 0.00 0.00 -
P/NAPS 1.40 1.27 1.25 1.28 1.18 1.22 1.19 11.41%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 -
Price 2.80 2.80 2.63 2.55 2.39 2.29 2.35 -
P/RPS 1.44 1.46 1.38 1.43 1.37 1.32 1.34 4.90%
P/EPS 9.06 8.90 10.92 9.83 8.86 8.98 7.36 14.81%
EY 11.04 11.24 9.16 10.18 11.28 11.14 13.58 -12.86%
DY 0.00 7.14 0.23 7.84 5.58 0.00 0.00 -
P/NAPS 1.31 1.29 1.27 1.27 1.18 1.17 1.23 4.27%

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