[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 15.91%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 175,337 178,674 195,924 195,776 181,144 175,834 167,502 3.09%
PBT 25,442 21,630 23,008 29,828 24,364 27,118 27,226 -4.42%
Tax -4,524 -3,826 -3,818 -5,516 -3,389 -6,101 -6,512 -21.57%
NP 20,918 17,804 19,190 24,312 20,975 21,017 20,714 0.65%
-
NP to SH 20,918 17,804 19,190 24,312 20,975 21,017 20,714 0.65%
-
Tax Rate 17.78% 17.69% 16.59% 18.49% 13.91% 22.50% 23.92% -
Total Cost 154,419 160,870 176,734 171,464 160,169 154,817 146,788 3.43%
-
Net Worth 188,781 181,613 186,458 183,139 176,791 177,633 180,747 2.94%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - 47,984 19,999 10,668 15,995 -
Div Payout % - - - 197.37% 95.35% 50.76% 77.22% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 188,781 181,613 186,458 183,139 176,791 177,633 180,747 2.94%
NOSH 79,992 80,005 80,025 79,973 79,996 80,015 79,976 0.01%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.93% 9.96% 9.79% 12.42% 11.58% 11.95% 12.37% -
ROE 11.08% 9.80% 10.29% 13.28% 11.86% 11.83% 11.46% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 219.19 223.33 244.83 244.80 226.44 219.75 209.44 3.08%
EPS 26.15 22.25 23.98 30.40 26.22 26.27 25.90 0.64%
DPS 0.00 0.00 0.00 60.00 25.00 13.33 20.00 -
NAPS 2.36 2.27 2.33 2.29 2.21 2.22 2.26 2.93%
Adjusted Per Share Value based on latest NOSH - 79,973
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 219.17 223.34 244.91 244.72 226.43 219.79 209.38 3.09%
EPS 26.15 22.26 23.99 30.39 26.22 26.27 25.89 0.66%
DPS 0.00 0.00 0.00 59.98 25.00 13.34 19.99 -
NAPS 2.3598 2.2702 2.3307 2.2892 2.2099 2.2204 2.2593 2.94%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.38 2.35 2.39 2.66 2.78 2.85 3.00 -
P/RPS 1.09 1.05 0.98 1.09 1.23 1.30 1.43 -16.57%
P/EPS 9.10 10.56 9.97 8.75 10.60 10.85 11.58 -14.85%
EY 10.99 9.47 10.03 11.43 9.43 9.22 8.63 17.50%
DY 0.00 0.00 0.00 22.56 8.99 4.68 6.67 -
P/NAPS 1.01 1.04 1.03 1.16 1.26 1.28 1.33 -16.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 -
Price 2.43 2.31 2.34 2.53 2.61 2.63 2.93 -
P/RPS 1.11 1.03 0.96 1.03 1.15 1.20 1.40 -14.34%
P/EPS 9.29 10.38 9.76 8.32 9.95 10.01 11.31 -12.30%
EY 10.76 9.63 10.25 12.02 10.05 9.99 8.84 14.01%
DY 0.00 0.00 0.00 23.72 9.58 5.07 6.83 -
P/NAPS 1.03 1.02 1.00 1.10 1.18 1.18 1.30 -14.38%

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