[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 48.5%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 104,613 69,210 35,074 124,443 92,704 61,232 28,568 137.01%
PBT 20,983 13,548 8,001 17,228 11,213 8,161 3,387 236.19%
Tax -4,804 -3,345 -1,618 -3,061 -1,673 -1,183 -602 297.82%
NP 16,179 10,203 6,383 14,167 9,540 6,978 2,785 222.12%
-
NP to SH 16,179 10,203 6,383 14,167 9,540 6,978 2,785 222.12%
-
Tax Rate 22.89% 24.69% 20.22% 17.77% 14.92% 14.50% 17.77% -
Total Cost 88,434 59,007 28,691 110,276 83,164 54,254 25,783 126.92%
-
Net Worth 162,430 156,846 152,776 147,189 146,338 154,444 150,454 5.22%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 8,001 - - 18,398 - 6,401 - -
Div Payout % 49.46% - - 129.87% - 91.74% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 162,430 156,846 152,776 147,189 146,338 154,444 150,454 5.22%
NOSH 80,014 80,023 79,987 79,994 79,966 80,022 80,028 -0.01%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 15.47% 14.74% 18.20% 11.38% 10.29% 11.40% 9.75% -
ROE 9.96% 6.51% 4.18% 9.62% 6.52% 4.52% 1.85% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 130.74 86.49 43.85 155.56 115.93 76.52 35.70 137.02%
EPS 20.22 12.75 7.98 17.71 11.93 8.72 3.48 222.16%
DPS 10.00 0.00 0.00 23.00 0.00 8.00 0.00 -
NAPS 2.03 1.96 1.91 1.84 1.83 1.93 1.88 5.23%
Adjusted Per Share Value based on latest NOSH - 80,069
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 130.77 86.51 43.84 155.55 115.88 76.54 35.71 137.02%
EPS 20.22 12.75 7.98 17.71 11.93 8.72 3.48 222.16%
DPS 10.00 0.00 0.00 23.00 0.00 8.00 0.00 -
NAPS 2.0304 1.9606 1.9097 1.8399 1.8292 1.9306 1.8807 5.22%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.40 2.40 2.27 2.25 2.41 2.44 2.16 -
P/RPS 1.84 2.77 5.18 1.45 2.08 3.19 6.05 -54.67%
P/EPS 11.87 18.82 28.45 12.70 20.20 27.98 62.07 -66.70%
EY 8.42 5.31 3.52 7.87 4.95 3.57 1.61 200.38%
DY 4.17 0.00 0.00 10.22 0.00 3.28 0.00 -
P/NAPS 1.18 1.22 1.19 1.22 1.32 1.26 1.15 1.72%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 -
Price 2.39 2.29 2.35 2.24 2.33 2.33 2.35 -
P/RPS 1.83 2.65 5.36 1.44 2.01 3.05 6.58 -57.29%
P/EPS 11.82 17.96 29.45 12.65 19.53 26.72 67.53 -68.60%
EY 8.46 5.57 3.40 7.91 5.12 3.74 1.48 218.68%
DY 4.18 0.00 0.00 10.27 0.00 3.43 0.00 -
P/NAPS 1.18 1.17 1.23 1.22 1.27 1.21 1.25 -3.75%

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