[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 20.23%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 88,361 59,176 28,570 113,409 83,508 53,741 24,928 131.94%
PBT 16,096 11,045 5,194 18,630 16,291 9,307 3,723 164.68%
Tax -3,137 -2,286 -830 -4,654 -4,667 -2,628 -980 116.73%
NP 12,959 8,759 4,364 13,976 11,624 6,679 2,743 180.76%
-
NP to SH 12,959 8,759 4,364 13,976 11,624 6,679 2,743 180.76%
-
Tax Rate 19.49% 20.70% 15.98% 24.98% 28.65% 28.24% 26.32% -
Total Cost 75,402 50,417 24,206 99,433 71,884 47,062 22,185 125.55%
-
Net Worth 148,788 155,982 151,061 156,000 153,599 165,575 161,541 -5.32%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 15,998 - - 16,000 - 15,997 - -
Div Payout % 123.46% - - 114.48% - 239.52% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 148,788 155,982 151,061 156,000 153,599 165,575 161,541 -5.32%
NOSH 79,993 79,990 79,926 80,000 80,000 79,988 79,970 0.01%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 14.67% 14.80% 15.27% 12.32% 13.92% 12.43% 11.00% -
ROE 8.71% 5.62% 2.89% 8.96% 7.57% 4.03% 1.70% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 110.46 73.98 35.75 141.76 104.39 67.19 31.17 131.90%
EPS 16.20 10.95 5.46 17.47 14.53 8.35 3.43 180.70%
DPS 20.00 0.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 1.86 1.95 1.89 1.95 1.92 2.07 2.02 -5.33%
Adjusted Per Share Value based on latest NOSH - 79,999
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 110.45 73.97 35.71 141.76 104.39 67.18 31.16 131.94%
EPS 16.20 10.95 5.46 17.47 14.53 8.35 3.43 180.70%
DPS 20.00 0.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 1.8599 1.9498 1.8883 1.95 1.92 2.0697 2.0193 -5.32%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.40 2.14 1.89 1.70 1.66 1.63 1.77 -
P/RPS 2.17 2.89 5.29 1.20 1.59 2.43 5.68 -47.25%
P/EPS 14.81 19.54 34.62 9.73 11.42 19.52 51.60 -56.38%
EY 6.75 5.12 2.89 10.28 8.75 5.12 1.94 129.09%
DY 8.33 0.00 0.00 11.76 0.00 12.27 0.00 -
P/NAPS 1.29 1.10 1.00 0.87 0.86 0.79 0.88 28.95%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 23/09/03 27/06/03 25/03/03 26/12/02 27/09/02 -
Price 2.29 2.13 1.90 1.84 1.64 1.67 1.67 -
P/RPS 2.07 2.88 5.32 1.30 1.57 2.49 5.36 -46.87%
P/EPS 14.14 19.45 34.80 10.53 11.29 20.00 48.69 -56.04%
EY 7.07 5.14 2.87 9.49 8.86 5.00 2.05 127.75%
DY 8.73 0.00 0.00 10.87 0.00 11.98 0.00 -
P/NAPS 1.23 1.09 1.01 0.94 0.85 0.81 0.83 29.88%

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