[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 5.71%
YoY- 69.59%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 153,800 152,356 142,370 139,484 138,420 140,296 124,443 15.12%
PBT 31,192 26,384 26,366 27,977 27,096 32,004 17,228 48.38%
Tax -6,022 -7,128 -5,604 -6,405 -6,690 -6,472 -3,061 56.81%
NP 25,170 19,256 20,762 21,572 20,406 25,532 14,167 46.53%
-
NP to SH 25,170 19,256 20,762 21,572 20,406 25,532 14,167 46.53%
-
Tax Rate 19.31% 27.02% 21.25% 22.89% 24.69% 20.22% 17.77% -
Total Cost 128,630 133,100 121,608 117,912 118,014 114,764 110,276 10.77%
-
Net Worth 173,613 165,531 160,815 162,430 156,846 152,776 147,189 11.60%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 16,001 479 16,001 10,668 - - 18,398 -8.86%
Div Payout % 63.57% 2.49% 77.07% 49.46% - - 129.87% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 173,613 165,531 160,815 162,430 156,846 152,776 147,189 11.60%
NOSH 80,006 79,966 80,007 80,014 80,023 79,987 79,994 0.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 16.37% 12.64% 14.58% 15.47% 14.74% 18.20% 11.38% -
ROE 14.50% 11.63% 12.91% 13.28% 13.01% 16.71% 9.62% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 192.23 190.52 177.95 174.32 172.97 175.40 155.56 15.11%
EPS 31.46 24.08 25.95 26.96 25.50 31.92 17.71 46.52%
DPS 20.00 0.60 20.00 13.33 0.00 0.00 23.00 -8.87%
NAPS 2.17 2.07 2.01 2.03 1.96 1.91 1.84 11.59%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 192.25 190.45 177.96 174.36 173.03 175.37 155.55 15.12%
EPS 31.46 24.07 25.95 26.97 25.51 31.92 17.71 46.52%
DPS 20.00 0.60 20.00 13.34 0.00 0.00 23.00 -8.87%
NAPS 2.1702 2.0691 2.0102 2.0304 1.9606 1.9097 1.8399 11.60%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.76 2.59 2.58 2.40 2.40 2.27 2.25 -
P/RPS 1.44 1.36 1.45 1.38 1.39 1.29 1.45 -0.45%
P/EPS 8.77 10.76 9.94 8.90 9.41 7.11 12.70 -21.82%
EY 11.40 9.30 10.06 11.23 10.62 14.06 7.87 27.93%
DY 7.25 0.23 7.75 5.56 0.00 0.00 10.22 -20.40%
P/NAPS 1.27 1.25 1.28 1.18 1.22 1.19 1.22 2.70%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 -
Price 2.80 2.63 2.55 2.39 2.29 2.35 2.24 -
P/RPS 1.46 1.38 1.43 1.37 1.32 1.34 1.44 0.92%
P/EPS 8.90 10.92 9.83 8.86 8.98 7.36 12.65 -20.84%
EY 11.24 9.16 10.18 11.28 11.14 13.58 7.91 26.31%
DY 7.14 0.23 7.84 5.58 0.00 0.00 10.27 -21.46%
P/NAPS 1.29 1.27 1.27 1.18 1.17 1.23 1.22 3.77%

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