[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 80.22%
YoY- 129.19%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 142,370 139,484 138,420 140,296 124,443 123,605 122,464 10.59%
PBT 26,366 27,977 27,096 32,004 17,228 14,950 16,322 37.79%
Tax -5,604 -6,405 -6,690 -6,472 -3,061 -2,230 -2,366 77.96%
NP 20,762 21,572 20,406 25,532 14,167 12,720 13,956 30.41%
-
NP to SH 20,762 21,572 20,406 25,532 14,167 12,720 13,956 30.41%
-
Tax Rate 21.25% 22.89% 24.69% 20.22% 17.77% 14.92% 14.50% -
Total Cost 121,608 117,912 118,014 114,764 110,276 110,885 108,508 7.91%
-
Net Worth 160,815 162,430 156,846 152,776 147,189 146,338 154,444 2.73%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 16,001 10,668 - - 18,398 - 12,803 16.07%
Div Payout % 77.07% 49.46% - - 129.87% - 91.74% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 160,815 162,430 156,846 152,776 147,189 146,338 154,444 2.73%
NOSH 80,007 80,014 80,023 79,987 79,994 79,966 80,022 -0.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 14.58% 15.47% 14.74% 18.20% 11.38% 10.29% 11.40% -
ROE 12.91% 13.28% 13.01% 16.71% 9.62% 8.69% 9.04% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 177.95 174.32 172.97 175.40 155.56 154.57 153.04 10.60%
EPS 25.95 26.96 25.50 31.92 17.71 15.91 17.44 30.42%
DPS 20.00 13.33 0.00 0.00 23.00 0.00 16.00 16.08%
NAPS 2.01 2.03 1.96 1.91 1.84 1.83 1.93 2.75%
Adjusted Per Share Value based on latest NOSH - 79,987
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 177.96 174.36 173.03 175.37 155.55 154.51 153.08 10.59%
EPS 25.95 26.97 25.51 31.92 17.71 15.90 17.45 30.37%
DPS 20.00 13.34 0.00 0.00 23.00 0.00 16.00 16.08%
NAPS 2.0102 2.0304 1.9606 1.9097 1.8399 1.8292 1.9306 2.73%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.58 2.40 2.40 2.27 2.25 2.41 2.44 -
P/RPS 1.45 1.38 1.39 1.29 1.45 1.56 1.59 -5.97%
P/EPS 9.94 8.90 9.41 7.11 12.70 15.15 13.99 -20.42%
EY 10.06 11.23 10.62 14.06 7.87 6.60 7.15 25.64%
DY 7.75 5.56 0.00 0.00 10.22 0.00 6.56 11.78%
P/NAPS 1.28 1.18 1.22 1.19 1.22 1.32 1.26 1.05%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 -
Price 2.55 2.39 2.29 2.35 2.24 2.33 2.33 -
P/RPS 1.43 1.37 1.32 1.34 1.44 1.51 1.52 -3.99%
P/EPS 9.83 8.86 8.98 7.36 12.65 14.65 13.36 -18.54%
EY 10.18 11.28 11.14 13.58 7.91 6.83 7.48 22.87%
DY 7.84 5.58 0.00 0.00 10.27 0.00 6.87 9.23%
P/NAPS 1.27 1.18 1.17 1.23 1.22 1.27 1.21 3.28%

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