[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -1.75%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 167,502 162,472 154,272 156,058 153,800 152,356 142,370 11.41%
PBT 27,226 32,224 30,105 31,165 31,192 26,384 26,366 2.15%
Tax -6,512 -7,708 -5,551 -6,436 -6,022 -7,128 -5,604 10.49%
NP 20,714 24,516 24,554 24,729 25,170 19,256 20,762 -0.15%
-
NP to SH 20,714 24,516 24,554 24,729 25,170 19,256 20,762 -0.15%
-
Tax Rate 23.92% 23.92% 18.44% 20.65% 19.31% 27.02% 21.25% -
Total Cost 146,788 137,956 129,718 131,329 128,630 133,100 121,608 13.32%
-
Net Worth 180,747 176,828 171,220 170,427 173,613 165,531 160,815 8.07%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 15,995 - 20,002 - 16,001 479 16,001 -0.02%
Div Payout % 77.22% - 81.46% - 63.57% 2.49% 77.07% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 180,747 176,828 171,220 170,427 173,613 165,531 160,815 8.07%
NOSH 79,976 80,013 80,009 80,012 80,006 79,966 80,007 -0.02%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 12.37% 15.09% 15.92% 15.85% 16.37% 12.64% 14.58% -
ROE 11.46% 13.86% 14.34% 14.51% 14.50% 11.63% 12.91% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 209.44 203.06 192.82 195.04 192.23 190.52 177.95 11.44%
EPS 25.90 30.64 30.69 30.91 31.46 24.08 25.95 -0.12%
DPS 20.00 0.00 25.00 0.00 20.00 0.60 20.00 0.00%
NAPS 2.26 2.21 2.14 2.13 2.17 2.07 2.01 8.10%
Adjusted Per Share Value based on latest NOSH - 80,026
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 209.38 203.09 192.84 195.07 192.25 190.45 177.96 11.41%
EPS 25.89 30.65 30.69 30.91 31.46 24.07 25.95 -0.15%
DPS 19.99 0.00 25.00 0.00 20.00 0.60 20.00 -0.03%
NAPS 2.2593 2.2104 2.1403 2.1303 2.1702 2.0691 2.0102 8.07%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 3.00 2.91 2.78 2.98 2.76 2.59 2.58 -
P/RPS 1.43 1.43 1.44 1.53 1.44 1.36 1.45 -0.91%
P/EPS 11.58 9.50 9.06 9.64 8.77 10.76 9.94 10.68%
EY 8.63 10.53 11.04 10.37 11.40 9.30 10.06 -9.69%
DY 6.67 0.00 8.99 0.00 7.25 0.23 7.75 -9.49%
P/NAPS 1.33 1.32 1.30 1.40 1.27 1.25 1.28 2.58%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 27/12/07 26/09/07 26/06/07 29/03/07 29/12/06 22/09/06 28/06/06 -
Price 2.93 2.86 2.82 2.80 2.80 2.63 2.55 -
P/RPS 1.40 1.41 1.46 1.44 1.46 1.38 1.43 -1.39%
P/EPS 11.31 9.33 9.19 9.06 8.90 10.92 9.83 9.77%
EY 8.84 10.71 10.88 11.04 11.24 9.16 10.18 -8.95%
DY 6.83 0.00 8.87 0.00 7.14 0.23 7.84 -8.76%
P/NAPS 1.30 1.29 1.32 1.31 1.29 1.27 1.27 1.56%

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