[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -15.51%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 195,776 181,144 175,834 167,502 162,472 154,272 156,058 16.33%
PBT 29,828 24,364 27,118 27,226 32,224 30,105 31,165 -2.88%
Tax -5,516 -3,389 -6,101 -6,512 -7,708 -5,551 -6,436 -9.78%
NP 24,312 20,975 21,017 20,714 24,516 24,554 24,729 -1.12%
-
NP to SH 24,312 20,975 21,017 20,714 24,516 24,554 24,729 -1.12%
-
Tax Rate 18.49% 13.91% 22.50% 23.92% 23.92% 18.44% 20.65% -
Total Cost 171,464 160,169 154,817 146,788 137,956 129,718 131,329 19.47%
-
Net Worth 183,139 176,791 177,633 180,747 176,828 171,220 170,427 4.91%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 47,984 19,999 10,668 15,995 - 20,002 - -
Div Payout % 197.37% 95.35% 50.76% 77.22% - 81.46% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 183,139 176,791 177,633 180,747 176,828 171,220 170,427 4.91%
NOSH 79,973 79,996 80,015 79,976 80,013 80,009 80,012 -0.03%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 12.42% 11.58% 11.95% 12.37% 15.09% 15.92% 15.85% -
ROE 13.28% 11.86% 11.83% 11.46% 13.86% 14.34% 14.51% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 244.80 226.44 219.75 209.44 203.06 192.82 195.04 16.37%
EPS 30.40 26.22 26.27 25.90 30.64 30.69 30.91 -1.10%
DPS 60.00 25.00 13.33 20.00 0.00 25.00 0.00 -
NAPS 2.29 2.21 2.22 2.26 2.21 2.14 2.13 4.95%
Adjusted Per Share Value based on latest NOSH - 79,924
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 244.72 226.43 219.79 209.38 203.09 192.84 195.07 16.33%
EPS 30.39 26.22 26.27 25.89 30.65 30.69 30.91 -1.12%
DPS 59.98 25.00 13.34 19.99 0.00 25.00 0.00 -
NAPS 2.2892 2.2099 2.2204 2.2593 2.2104 2.1403 2.1303 4.91%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.66 2.78 2.85 3.00 2.91 2.78 2.98 -
P/RPS 1.09 1.23 1.30 1.43 1.43 1.44 1.53 -20.24%
P/EPS 8.75 10.60 10.85 11.58 9.50 9.06 9.64 -6.25%
EY 11.43 9.43 9.22 8.63 10.53 11.04 10.37 6.70%
DY 22.56 8.99 4.68 6.67 0.00 8.99 0.00 -
P/NAPS 1.16 1.26 1.28 1.33 1.32 1.30 1.40 -11.79%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 26/06/08 27/03/08 27/12/07 26/09/07 26/06/07 29/03/07 -
Price 2.53 2.61 2.63 2.93 2.86 2.82 2.80 -
P/RPS 1.03 1.15 1.20 1.40 1.41 1.46 1.44 -20.03%
P/EPS 8.32 9.95 10.01 11.31 9.33 9.19 9.06 -5.52%
EY 12.02 10.05 9.99 8.84 10.71 10.88 11.04 5.83%
DY 23.72 9.58 5.07 6.83 0.00 8.87 0.00 -
P/NAPS 1.10 1.18 1.18 1.30 1.29 1.32 1.31 -11.00%

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