[APOLLO] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -0.2%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 178,674 195,924 195,776 181,144 175,834 167,502 162,472 6.51%
PBT 21,630 23,008 29,828 24,364 27,118 27,226 32,224 -23.24%
Tax -3,826 -3,818 -5,516 -3,389 -6,101 -6,512 -7,708 -37.17%
NP 17,804 19,190 24,312 20,975 21,017 20,714 24,516 -19.12%
-
NP to SH 17,804 19,190 24,312 20,975 21,017 20,714 24,516 -19.12%
-
Tax Rate 17.69% 16.59% 18.49% 13.91% 22.50% 23.92% 23.92% -
Total Cost 160,870 176,734 171,464 160,169 154,817 146,788 137,956 10.73%
-
Net Worth 181,613 186,458 183,139 176,791 177,633 180,747 176,828 1.78%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 47,984 19,999 10,668 15,995 - -
Div Payout % - - 197.37% 95.35% 50.76% 77.22% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 181,613 186,458 183,139 176,791 177,633 180,747 176,828 1.78%
NOSH 80,005 80,025 79,973 79,996 80,015 79,976 80,013 -0.00%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 9.96% 9.79% 12.42% 11.58% 11.95% 12.37% 15.09% -
ROE 9.80% 10.29% 13.28% 11.86% 11.83% 11.46% 13.86% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 223.33 244.83 244.80 226.44 219.75 209.44 203.06 6.51%
EPS 22.25 23.98 30.40 26.22 26.27 25.90 30.64 -19.13%
DPS 0.00 0.00 60.00 25.00 13.33 20.00 0.00 -
NAPS 2.27 2.33 2.29 2.21 2.22 2.26 2.21 1.79%
Adjusted Per Share Value based on latest NOSH - 79,923
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 223.34 244.91 244.72 226.43 219.79 209.38 203.09 6.51%
EPS 22.26 23.99 30.39 26.22 26.27 25.89 30.65 -19.12%
DPS 0.00 0.00 59.98 25.00 13.34 19.99 0.00 -
NAPS 2.2702 2.3307 2.2892 2.2099 2.2204 2.2593 2.2104 1.78%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 2.35 2.39 2.66 2.78 2.85 3.00 2.91 -
P/RPS 1.05 0.98 1.09 1.23 1.30 1.43 1.43 -18.53%
P/EPS 10.56 9.97 8.75 10.60 10.85 11.58 9.50 7.27%
EY 9.47 10.03 11.43 9.43 9.22 8.63 10.53 -6.79%
DY 0.00 0.00 22.56 8.99 4.68 6.67 0.00 -
P/NAPS 1.04 1.03 1.16 1.26 1.28 1.33 1.32 -14.63%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 26/09/07 -
Price 2.31 2.34 2.53 2.61 2.63 2.93 2.86 -
P/RPS 1.03 0.96 1.03 1.15 1.20 1.40 1.41 -18.81%
P/EPS 10.38 9.76 8.32 9.95 10.01 11.31 9.33 7.33%
EY 9.63 10.25 12.02 10.05 9.99 8.84 10.71 -6.81%
DY 0.00 0.00 23.72 9.58 5.07 6.83 0.00 -
P/NAPS 1.02 1.00 1.10 1.18 1.18 1.30 1.29 -14.43%

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