[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -20.08%
YoY- 46.22%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 152,356 142,370 139,484 138,420 140,296 124,443 123,605 15.00%
PBT 26,384 26,366 27,977 27,096 32,004 17,228 14,950 46.19%
Tax -7,128 -5,604 -6,405 -6,690 -6,472 -3,061 -2,230 117.45%
NP 19,256 20,762 21,572 20,406 25,532 14,167 12,720 31.94%
-
NP to SH 19,256 20,762 21,572 20,406 25,532 14,167 12,720 31.94%
-
Tax Rate 27.02% 21.25% 22.89% 24.69% 20.22% 17.77% 14.92% -
Total Cost 133,100 121,608 117,912 118,014 114,764 110,276 110,885 12.98%
-
Net Worth 165,531 160,815 162,430 156,846 152,776 147,189 146,338 8.58%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 479 16,001 10,668 - - 18,398 - -
Div Payout % 2.49% 77.07% 49.46% - - 129.87% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 165,531 160,815 162,430 156,846 152,776 147,189 146,338 8.58%
NOSH 79,966 80,007 80,014 80,023 79,987 79,994 79,966 0.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 12.64% 14.58% 15.47% 14.74% 18.20% 11.38% 10.29% -
ROE 11.63% 12.91% 13.28% 13.01% 16.71% 9.62% 8.69% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 190.52 177.95 174.32 172.97 175.40 155.56 154.57 15.00%
EPS 24.08 25.95 26.96 25.50 31.92 17.71 15.91 31.92%
DPS 0.60 20.00 13.33 0.00 0.00 23.00 0.00 -
NAPS 2.07 2.01 2.03 1.96 1.91 1.84 1.83 8.58%
Adjusted Per Share Value based on latest NOSH - 80,083
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 190.45 177.96 174.36 173.03 175.37 155.55 154.51 15.00%
EPS 24.07 25.95 26.97 25.51 31.92 17.71 15.90 31.94%
DPS 0.60 20.00 13.34 0.00 0.00 23.00 0.00 -
NAPS 2.0691 2.0102 2.0304 1.9606 1.9097 1.8399 1.8292 8.58%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.59 2.58 2.40 2.40 2.27 2.25 2.41 -
P/RPS 1.36 1.45 1.38 1.39 1.29 1.45 1.56 -8.76%
P/EPS 10.76 9.94 8.90 9.41 7.11 12.70 15.15 -20.44%
EY 9.30 10.06 11.23 10.62 14.06 7.87 6.60 25.76%
DY 0.23 7.75 5.56 0.00 0.00 10.22 0.00 -
P/NAPS 1.25 1.28 1.18 1.22 1.19 1.22 1.32 -3.57%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 -
Price 2.63 2.55 2.39 2.29 2.35 2.24 2.33 -
P/RPS 1.38 1.43 1.37 1.32 1.34 1.44 1.51 -5.84%
P/EPS 10.92 9.83 8.86 8.98 7.36 12.65 14.65 -17.83%
EY 9.16 10.18 11.28 11.14 13.58 7.91 6.83 21.67%
DY 0.23 7.84 5.58 0.00 0.00 10.27 0.00 -
P/NAPS 1.27 1.27 1.18 1.17 1.23 1.22 1.27 0.00%

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