[APOLLO] QoQ Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -15.46%
YoY- -27.65%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 192,474 189,008 197,156 176,292 175,490 161,190 174,068 6.91%
PBT 25,473 21,306 18,392 22,577 25,486 23,430 27,240 -4.36%
Tax -8,138 -6,646 -5,628 -4,723 -4,366 -4,522 -5,240 34.00%
NP 17,334 14,660 12,764 17,854 21,120 18,908 22,000 -14.65%
-
NP to SH 17,334 14,660 12,764 17,854 21,120 18,908 22,000 -14.65%
-
Tax Rate 31.95% 31.19% 30.60% 20.92% 17.13% 19.30% 19.24% -
Total Cost 175,140 174,348 184,392 158,438 154,370 142,282 152,068 9.84%
-
Net Worth 205,599 216,058 211,933 208,776 206,399 215,154 209,447 -1.22%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 21,333 32,008 63,979 19,997 26,666 39,991 79,941 -58.45%
Div Payout % 123.07% 218.34% 501.25% 112.01% 126.26% 211.51% 363.37% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 205,599 216,058 211,933 208,776 206,399 215,154 209,447 -1.22%
NOSH 80,000 80,021 79,974 79,991 80,000 79,983 79,941 0.04%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 9.01% 7.76% 6.47% 10.13% 12.03% 11.73% 12.64% -
ROE 8.43% 6.79% 6.02% 8.55% 10.23% 8.79% 10.50% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 240.59 236.20 246.52 220.39 219.36 201.53 217.74 6.85%
EPS 21.67 18.32 15.96 22.32 26.40 23.64 27.52 -14.69%
DPS 26.67 40.00 80.00 25.00 33.33 50.00 100.00 -58.46%
NAPS 2.57 2.70 2.65 2.61 2.58 2.69 2.62 -1.27%
Adjusted Per Share Value based on latest NOSH - 79,920
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 240.59 236.26 246.45 220.37 219.36 201.49 217.59 6.90%
EPS 21.67 18.32 15.96 22.32 26.40 23.64 27.50 -14.64%
DPS 26.67 40.01 79.97 25.00 33.33 49.99 99.93 -58.44%
NAPS 2.57 2.7007 2.6492 2.6097 2.58 2.6894 2.6181 -1.22%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.00 3.14 3.08 3.05 3.00 3.40 3.11 -
P/RPS 1.25 1.33 1.25 1.38 1.37 1.69 1.43 -8.55%
P/EPS 13.85 17.14 19.30 13.66 11.36 14.38 11.30 14.48%
EY 7.22 5.83 5.18 7.32 8.80 6.95 8.85 -12.65%
DY 8.89 12.74 25.97 8.20 11.11 14.71 32.15 -57.45%
P/NAPS 1.17 1.16 1.16 1.17 1.16 1.26 1.19 -1.12%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 30/09/10 -
Price 3.02 2.90 2.98 3.08 2.91 3.42 3.37 -
P/RPS 1.26 1.23 1.21 1.40 1.33 1.70 1.55 -12.86%
P/EPS 13.94 15.83 18.67 13.80 11.02 14.47 12.25 8.97%
EY 7.17 6.32 5.36 7.25 9.07 6.91 8.17 -8.31%
DY 8.83 13.79 26.85 8.12 11.45 14.62 29.67 -55.32%
P/NAPS 1.18 1.07 1.12 1.18 1.13 1.27 1.29 -5.75%

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