[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -8.86%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 138,420 140,296 124,443 123,605 122,464 114,272 119,473 10.28%
PBT 27,096 32,004 17,228 14,950 16,322 13,548 19,931 22.65%
Tax -6,690 -6,472 -3,061 -2,230 -2,366 -2,408 -3,731 47.43%
NP 20,406 25,532 14,167 12,720 13,956 11,140 16,200 16.58%
-
NP to SH 20,406 25,532 14,167 12,720 13,956 11,140 16,200 16.58%
-
Tax Rate 24.69% 20.22% 17.77% 14.92% 14.50% 17.77% 18.72% -
Total Cost 118,014 114,764 110,276 110,885 108,508 103,132 103,273 9.27%
-
Net Worth 156,846 152,776 147,189 146,338 154,444 150,454 147,200 4.31%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 18,398 - 12,803 - 8,000 -
Div Payout % - - 129.87% - 91.74% - 49.38% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 156,846 152,776 147,189 146,338 154,444 150,454 147,200 4.31%
NOSH 80,023 79,987 79,994 79,966 80,022 80,028 80,000 0.01%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 14.74% 18.20% 11.38% 10.29% 11.40% 9.75% 13.56% -
ROE 13.01% 16.71% 9.62% 8.69% 9.04% 7.40% 11.01% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 172.97 175.40 155.56 154.57 153.04 142.79 149.34 10.25%
EPS 25.50 31.92 17.71 15.91 17.44 13.92 20.25 16.56%
DPS 0.00 0.00 23.00 0.00 16.00 0.00 10.00 -
NAPS 1.96 1.91 1.84 1.83 1.93 1.88 1.84 4.28%
Adjusted Per Share Value based on latest NOSH - 80,031
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 173.03 175.37 155.55 154.51 153.08 142.84 149.34 10.28%
EPS 25.51 31.92 17.71 15.90 17.45 13.92 20.25 16.59%
DPS 0.00 0.00 23.00 0.00 16.00 0.00 10.00 -
NAPS 1.9606 1.9097 1.8399 1.8292 1.9306 1.8807 1.84 4.31%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.40 2.27 2.25 2.41 2.44 2.16 2.19 -
P/RPS 1.39 1.29 1.45 1.56 1.59 1.51 1.47 -3.65%
P/EPS 9.41 7.11 12.70 15.15 13.99 15.52 10.81 -8.80%
EY 10.62 14.06 7.87 6.60 7.15 6.44 9.25 9.61%
DY 0.00 0.00 10.22 0.00 6.56 0.00 4.57 -
P/NAPS 1.22 1.19 1.22 1.32 1.26 1.15 1.19 1.66%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 -
Price 2.29 2.35 2.24 2.33 2.33 2.35 2.24 -
P/RPS 1.32 1.34 1.44 1.51 1.52 1.65 1.50 -8.14%
P/EPS 8.98 7.36 12.65 14.65 13.36 16.88 11.06 -12.93%
EY 11.14 13.58 7.91 6.83 7.48 5.92 9.04 14.89%
DY 0.00 0.00 10.27 0.00 6.87 0.00 4.46 -
P/NAPS 1.17 1.23 1.22 1.27 1.21 1.25 1.22 -2.74%

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