[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -21.07%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 156,604 175,337 178,674 195,924 195,776 181,144 175,834 -7.43%
PBT 35,652 25,442 21,630 23,008 29,828 24,364 27,118 20.03%
Tax -6,572 -4,524 -3,826 -3,818 -5,516 -3,389 -6,101 5.08%
NP 29,080 20,918 17,804 19,190 24,312 20,975 21,017 24.19%
-
NP to SH 29,080 20,918 17,804 19,190 24,312 20,975 21,017 24.19%
-
Tax Rate 18.43% 17.78% 17.69% 16.59% 18.49% 13.91% 22.50% -
Total Cost 127,524 154,419 160,870 176,734 171,464 160,169 154,817 -12.13%
-
Net Worth 195,946 188,781 181,613 186,458 183,139 176,791 177,633 6.76%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - 47,984 19,999 10,668 -
Div Payout % - - - - 197.37% 95.35% 50.76% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 195,946 188,781 181,613 186,458 183,139 176,791 177,633 6.76%
NOSH 79,977 79,992 80,005 80,025 79,973 79,996 80,015 -0.03%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 18.57% 11.93% 9.96% 9.79% 12.42% 11.58% 11.95% -
ROE 14.84% 11.08% 9.80% 10.29% 13.28% 11.86% 11.83% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 195.81 219.19 223.33 244.83 244.80 226.44 219.75 -7.40%
EPS 36.36 26.15 22.25 23.98 30.40 26.22 26.27 24.22%
DPS 0.00 0.00 0.00 0.00 60.00 25.00 13.33 -
NAPS 2.45 2.36 2.27 2.33 2.29 2.21 2.22 6.79%
Adjusted Per Share Value based on latest NOSH - 79,931
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 195.76 219.17 223.34 244.91 244.72 226.43 219.79 -7.43%
EPS 36.35 26.15 22.26 23.99 30.39 26.22 26.27 24.19%
DPS 0.00 0.00 0.00 0.00 59.98 25.00 13.34 -
NAPS 2.4493 2.3598 2.2702 2.3307 2.2892 2.2099 2.2204 6.76%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.53 2.38 2.35 2.39 2.66 2.78 2.85 -
P/RPS 1.29 1.09 1.05 0.98 1.09 1.23 1.30 -0.51%
P/EPS 6.96 9.10 10.56 9.97 8.75 10.60 10.85 -25.64%
EY 14.37 10.99 9.47 10.03 11.43 9.43 9.22 34.46%
DY 0.00 0.00 0.00 0.00 22.56 8.99 4.68 -
P/NAPS 1.03 1.01 1.04 1.03 1.16 1.26 1.28 -13.49%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/08/09 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 -
Price 2.72 2.43 2.31 2.34 2.53 2.61 2.63 -
P/RPS 1.39 1.11 1.03 0.96 1.03 1.15 1.20 10.30%
P/EPS 7.48 9.29 10.38 9.76 8.32 9.95 10.01 -17.66%
EY 13.37 10.76 9.63 10.25 12.02 10.05 9.99 21.46%
DY 0.00 0.00 0.00 0.00 23.72 9.58 5.07 -
P/NAPS 1.11 1.03 1.02 1.00 1.10 1.18 1.18 -3.99%

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