[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -7.25%
YoY- -24.58%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 154,272 156,058 153,800 152,356 142,370 139,484 138,420 7.51%
PBT 30,105 31,165 31,192 26,384 26,366 27,977 27,096 7.29%
Tax -5,551 -6,436 -6,022 -7,128 -5,604 -6,405 -6,690 -11.72%
NP 24,554 24,729 25,170 19,256 20,762 21,572 20,406 13.16%
-
NP to SH 24,554 24,729 25,170 19,256 20,762 21,572 20,406 13.16%
-
Tax Rate 18.44% 20.65% 19.31% 27.02% 21.25% 22.89% 24.69% -
Total Cost 129,718 131,329 128,630 133,100 121,608 117,912 118,014 6.52%
-
Net Worth 171,220 170,427 173,613 165,531 160,815 162,430 156,846 6.03%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 20,002 - 16,001 479 16,001 10,668 - -
Div Payout % 81.46% - 63.57% 2.49% 77.07% 49.46% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 171,220 170,427 173,613 165,531 160,815 162,430 156,846 6.03%
NOSH 80,009 80,012 80,006 79,966 80,007 80,014 80,023 -0.01%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.92% 15.85% 16.37% 12.64% 14.58% 15.47% 14.74% -
ROE 14.34% 14.51% 14.50% 11.63% 12.91% 13.28% 13.01% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 192.82 195.04 192.23 190.52 177.95 174.32 172.97 7.53%
EPS 30.69 30.91 31.46 24.08 25.95 26.96 25.50 13.18%
DPS 25.00 0.00 20.00 0.60 20.00 13.33 0.00 -
NAPS 2.14 2.13 2.17 2.07 2.01 2.03 1.96 6.04%
Adjusted Per Share Value based on latest NOSH - 79,966
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 192.84 195.07 192.25 190.45 177.96 174.36 173.03 7.51%
EPS 30.69 30.91 31.46 24.07 25.95 26.97 25.51 13.15%
DPS 25.00 0.00 20.00 0.60 20.00 13.34 0.00 -
NAPS 2.1403 2.1303 2.1702 2.0691 2.0102 2.0304 1.9606 6.03%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.78 2.98 2.76 2.59 2.58 2.40 2.40 -
P/RPS 1.44 1.53 1.44 1.36 1.45 1.38 1.39 2.39%
P/EPS 9.06 9.64 8.77 10.76 9.94 8.90 9.41 -2.50%
EY 11.04 10.37 11.40 9.30 10.06 11.23 10.62 2.62%
DY 8.99 0.00 7.25 0.23 7.75 5.56 0.00 -
P/NAPS 1.30 1.40 1.27 1.25 1.28 1.18 1.22 4.33%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 29/03/07 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 -
Price 2.82 2.80 2.80 2.63 2.55 2.39 2.29 -
P/RPS 1.46 1.44 1.46 1.38 1.43 1.37 1.32 6.97%
P/EPS 9.19 9.06 8.90 10.92 9.83 8.86 8.98 1.55%
EY 10.88 11.04 11.24 9.16 10.18 11.28 11.14 -1.56%
DY 8.87 0.00 7.14 0.23 7.84 5.58 0.00 -
P/NAPS 1.32 1.31 1.29 1.27 1.27 1.18 1.17 8.39%

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