[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 16.03%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 118,352 114,280 113,409 111,344 107,482 99,712 93,429 17.02%
PBT 22,090 20,776 18,630 21,721 18,614 14,892 17,925 14.90%
Tax -4,572 -3,320 -4,654 -6,222 -5,256 -3,920 -4,202 5.77%
NP 17,518 17,456 13,976 15,498 13,358 10,972 13,723 17.62%
-
NP to SH 17,518 17,456 13,976 15,498 13,358 10,972 13,723 17.62%
-
Tax Rate 20.70% 15.98% 24.98% 28.65% 28.24% 26.32% 23.44% -
Total Cost 100,834 96,824 99,433 95,845 94,124 88,740 79,706 16.92%
-
Net Worth 155,982 151,061 156,000 153,599 165,575 161,541 136,236 9.41%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 16,000 - 31,995 - 5,676 -
Div Payout % - - 114.48% - 239.52% - 41.37% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 155,982 151,061 156,000 153,599 165,575 161,541 136,236 9.41%
NOSH 79,990 79,926 80,000 79,999 79,988 79,970 70,956 8.29%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 14.80% 15.27% 12.32% 13.92% 12.43% 11.00% 14.69% -
ROE 11.23% 11.56% 8.96% 10.09% 8.07% 6.79% 10.07% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 147.96 142.98 141.76 139.18 134.37 124.69 131.67 8.06%
EPS 21.90 21.84 17.47 19.37 16.70 13.72 19.34 8.61%
DPS 0.00 0.00 20.00 0.00 40.00 0.00 8.00 -
NAPS 1.95 1.89 1.95 1.92 2.07 2.02 1.92 1.03%
Adjusted Per Share Value based on latest NOSH - 80,016
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 147.94 142.85 141.76 139.18 134.35 124.64 116.79 17.02%
EPS 21.90 21.82 17.47 19.37 16.70 13.72 17.15 17.65%
DPS 0.00 0.00 20.00 0.00 39.99 0.00 7.10 -
NAPS 1.9498 1.8883 1.95 1.92 2.0697 2.0193 1.703 9.41%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.14 1.89 1.70 1.66 1.63 1.77 1.88 -
P/RPS 1.45 1.32 1.20 1.19 1.21 1.42 1.43 0.92%
P/EPS 9.77 8.65 9.73 8.57 9.76 12.90 9.72 0.34%
EY 10.23 11.56 10.28 11.67 10.25 7.75 10.29 -0.38%
DY 0.00 0.00 11.76 0.00 24.54 0.00 4.26 -
P/NAPS 1.10 1.00 0.87 0.86 0.79 0.88 0.98 7.98%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 23/09/03 27/06/03 25/03/03 26/12/02 27/09/02 28/06/02 -
Price 2.13 1.90 1.84 1.64 1.67 1.67 1.72 -
P/RPS 1.44 1.33 1.30 1.18 1.24 1.34 1.31 6.49%
P/EPS 9.73 8.70 10.53 8.47 10.00 12.17 8.89 6.18%
EY 10.28 11.49 9.49 11.81 10.00 8.22 11.24 -5.76%
DY 0.00 0.00 10.87 0.00 23.95 0.00 4.65 -
P/NAPS 1.09 1.01 0.94 0.85 0.81 0.83 0.90 13.58%

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