[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -20.05%
YoY- -13.82%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 113,409 111,344 107,482 99,712 93,429 94,465 91,334 15.57%
PBT 18,630 21,721 18,614 14,892 17,925 18,058 16,912 6.68%
Tax -4,654 -6,222 -5,256 -3,920 -4,202 -4,606 -3,798 14.55%
NP 13,976 15,498 13,358 10,972 13,723 13,452 13,114 4.34%
-
NP to SH 13,976 15,498 13,358 10,972 13,723 13,452 13,114 4.34%
-
Tax Rate 24.98% 28.65% 28.24% 26.32% 23.44% 25.51% 22.46% -
Total Cost 99,433 95,845 94,124 88,740 79,706 81,013 78,220 17.39%
-
Net Worth 156,000 153,599 165,575 161,541 136,236 132,069 127,780 14.27%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 16,000 - 31,995 - 5,676 - - -
Div Payout % 114.48% - 239.52% - 41.37% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 156,000 153,599 165,575 161,541 136,236 132,069 127,780 14.27%
NOSH 80,000 79,999 79,988 79,970 70,956 68,076 59,990 21.21%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.32% 13.92% 12.43% 11.00% 14.69% 14.24% 14.36% -
ROE 8.96% 10.09% 8.07% 6.79% 10.07% 10.19% 10.26% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 139.18 134.37 124.69 131.67 138.76 152.25 -4.66%
EPS 17.47 19.37 16.70 13.72 19.34 19.76 21.86 -13.91%
DPS 20.00 0.00 40.00 0.00 8.00 0.00 0.00 -
NAPS 1.95 1.92 2.07 2.02 1.92 1.94 2.13 -5.73%
Adjusted Per Share Value based on latest NOSH - 79,970
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 139.18 134.35 124.64 116.79 118.08 114.17 15.56%
EPS 17.47 19.37 16.70 13.72 17.15 16.81 16.39 4.35%
DPS 20.00 0.00 39.99 0.00 7.10 0.00 0.00 -
NAPS 1.95 1.92 2.0697 2.0193 1.703 1.6509 1.5973 14.26%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.70 1.66 1.63 1.77 1.88 1.72 1.76 -
P/RPS 1.20 1.19 1.21 1.42 1.43 1.24 1.16 2.29%
P/EPS 9.73 8.57 9.76 12.90 9.72 8.70 8.05 13.50%
EY 10.28 11.67 10.25 7.75 10.29 11.49 12.42 -11.87%
DY 11.76 0.00 24.54 0.00 4.26 0.00 0.00 -
P/NAPS 0.87 0.86 0.79 0.88 0.98 0.89 0.83 3.19%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 -
Price 1.84 1.64 1.67 1.67 1.72 1.76 1.78 -
P/RPS 1.30 1.18 1.24 1.34 1.31 1.27 1.17 7.29%
P/EPS 10.53 8.47 10.00 12.17 8.89 8.91 8.14 18.77%
EY 9.49 11.81 10.00 8.22 11.24 11.23 12.28 -15.82%
DY 10.87 0.00 23.95 0.00 4.65 0.00 0.00 -
P/NAPS 0.94 0.85 0.81 0.83 0.90 0.91 0.84 7.80%

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