[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -10.39%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 174,068 159,531 158,094 152,528 156,604 175,337 178,674 -1.73%
PBT 27,240 32,247 34,241 34,158 35,652 25,442 21,630 16.66%
Tax -5,240 -7,570 -7,856 -8,098 -6,572 -4,524 -3,826 23.39%
NP 22,000 24,677 26,385 26,060 29,080 20,918 17,804 15.19%
-
NP to SH 22,000 24,677 26,385 26,060 29,080 20,918 17,804 15.19%
-
Tax Rate 19.24% 23.48% 22.94% 23.71% 18.43% 17.78% 17.69% -
Total Cost 152,068 134,854 131,709 126,468 127,524 154,419 160,870 -3.69%
-
Net Worth 209,447 203,175 196,770 201,569 195,946 188,781 181,613 10.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 79,941 - - - - - - -
Div Payout % 363.37% - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 209,447 203,175 196,770 201,569 195,946 188,781 181,613 10.00%
NOSH 79,941 79,990 79,987 79,987 79,977 79,992 80,005 -0.05%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.64% 15.47% 16.69% 17.09% 18.57% 11.93% 9.96% -
ROE 10.50% 12.15% 13.41% 12.93% 14.84% 11.08% 9.80% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 217.74 199.44 197.65 190.69 195.81 219.19 223.33 -1.68%
EPS 27.52 30.85 32.99 32.58 36.36 26.15 22.25 15.26%
DPS 100.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.54 2.46 2.52 2.45 2.36 2.27 10.06%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 217.59 199.41 197.62 190.66 195.76 219.17 223.34 -1.72%
EPS 27.50 30.85 32.98 32.58 36.35 26.15 22.26 15.17%
DPS 99.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6181 2.5397 2.4596 2.5196 2.4493 2.3598 2.2702 10.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.11 2.90 2.81 3.03 2.53 2.38 2.35 -
P/RPS 1.43 1.45 1.42 1.59 1.29 1.09 1.05 22.93%
P/EPS 11.30 9.40 8.52 9.30 6.96 9.10 10.56 4.63%
EY 8.85 10.64 11.74 10.75 14.37 10.99 9.47 -4.42%
DY 32.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 1.14 1.20 1.03 1.01 1.04 9.42%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 -
Price 3.37 2.93 2.91 2.73 2.72 2.43 2.31 -
P/RPS 1.55 1.47 1.47 1.43 1.39 1.11 1.03 31.41%
P/EPS 12.25 9.50 8.82 8.38 7.48 9.29 10.38 11.70%
EY 8.17 10.53 11.34 11.93 13.37 10.76 9.63 -10.40%
DY 29.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.18 1.08 1.11 1.03 1.02 16.99%

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