[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 30.71%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 162,472 154,272 156,058 153,800 152,356 142,370 139,484 10.73%
PBT 32,224 30,105 31,165 31,192 26,384 26,366 27,977 9.90%
Tax -7,708 -5,551 -6,436 -6,022 -7,128 -5,604 -6,405 13.17%
NP 24,516 24,554 24,729 25,170 19,256 20,762 21,572 8.92%
-
NP to SH 24,516 24,554 24,729 25,170 19,256 20,762 21,572 8.92%
-
Tax Rate 23.92% 18.44% 20.65% 19.31% 27.02% 21.25% 22.89% -
Total Cost 137,956 129,718 131,329 128,630 133,100 121,608 117,912 11.06%
-
Net Worth 176,828 171,220 170,427 173,613 165,531 160,815 162,430 5.84%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 20,002 - 16,001 479 16,001 10,668 -
Div Payout % - 81.46% - 63.57% 2.49% 77.07% 49.46% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 176,828 171,220 170,427 173,613 165,531 160,815 162,430 5.84%
NOSH 80,013 80,009 80,012 80,006 79,966 80,007 80,014 -0.00%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 15.09% 15.92% 15.85% 16.37% 12.64% 14.58% 15.47% -
ROE 13.86% 14.34% 14.51% 14.50% 11.63% 12.91% 13.28% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 203.06 192.82 195.04 192.23 190.52 177.95 174.32 10.74%
EPS 30.64 30.69 30.91 31.46 24.08 25.95 26.96 8.93%
DPS 0.00 25.00 0.00 20.00 0.60 20.00 13.33 -
NAPS 2.21 2.14 2.13 2.17 2.07 2.01 2.03 5.84%
Adjusted Per Share Value based on latest NOSH - 80,030
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 203.09 192.84 195.07 192.25 190.45 177.96 174.36 10.73%
EPS 30.65 30.69 30.91 31.46 24.07 25.95 26.97 8.92%
DPS 0.00 25.00 0.00 20.00 0.60 20.00 13.34 -
NAPS 2.2104 2.1403 2.1303 2.1702 2.0691 2.0102 2.0304 5.84%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.91 2.78 2.98 2.76 2.59 2.58 2.40 -
P/RPS 1.43 1.44 1.53 1.44 1.36 1.45 1.38 2.40%
P/EPS 9.50 9.06 9.64 8.77 10.76 9.94 8.90 4.45%
EY 10.53 11.04 10.37 11.40 9.30 10.06 11.23 -4.21%
DY 0.00 8.99 0.00 7.25 0.23 7.75 5.56 -
P/NAPS 1.32 1.30 1.40 1.27 1.25 1.28 1.18 7.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 26/06/07 29/03/07 29/12/06 22/09/06 28/06/06 29/03/06 -
Price 2.86 2.82 2.80 2.80 2.63 2.55 2.39 -
P/RPS 1.41 1.46 1.44 1.46 1.38 1.43 1.37 1.94%
P/EPS 9.33 9.19 9.06 8.90 10.92 9.83 8.86 3.51%
EY 10.71 10.88 11.04 11.24 9.16 10.18 11.28 -3.40%
DY 0.00 8.87 0.00 7.14 0.23 7.84 5.58 -
P/NAPS 1.29 1.32 1.31 1.29 1.27 1.27 1.18 6.13%

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