[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2008 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 33.06%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 134,006 97,962 48,944 181,144 131,876 83,751 40,618 120.81%
PBT 16,223 11,504 7,457 24,364 20,339 13,613 8,056 59.13%
Tax -2,870 -1,909 -1,379 -3,389 -4,576 -3,256 -1,927 30.25%
NP 13,353 9,595 6,078 20,975 15,763 10,357 6,129 67.66%
-
NP to SH 13,353 9,595 6,078 20,975 15,763 10,357 6,129 67.66%
-
Tax Rate 17.69% 16.59% 18.49% 13.91% 22.50% 23.92% 23.92% -
Total Cost 120,653 88,367 42,866 160,169 116,113 73,394 34,489 129.57%
-
Net Worth 181,613 186,458 183,139 176,791 177,633 180,747 176,828 1.78%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 11,996 19,999 8,001 7,997 - -
Div Payout % - - 197.37% 95.35% 50.76% 77.22% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 181,613 186,458 183,139 176,791 177,633 180,747 176,828 1.78%
NOSH 80,005 80,025 79,973 79,996 80,015 79,976 80,013 -0.00%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 9.96% 9.79% 12.42% 11.58% 11.95% 12.37% 15.09% -
ROE 7.35% 5.15% 3.32% 11.86% 8.87% 5.73% 3.47% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 167.49 122.41 61.20 226.44 164.81 104.72 50.76 120.83%
EPS 16.69 11.99 7.60 26.22 19.70 12.95 7.66 67.67%
DPS 0.00 0.00 15.00 25.00 10.00 10.00 0.00 -
NAPS 2.27 2.33 2.29 2.21 2.22 2.26 2.21 1.79%
Adjusted Per Share Value based on latest NOSH - 79,923
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 167.56 122.49 61.20 226.50 164.90 104.72 50.79 120.81%
EPS 16.70 12.00 7.60 26.23 19.71 12.95 7.66 67.73%
DPS 0.00 0.00 15.00 25.01 10.01 10.00 0.00 -
NAPS 2.2709 2.3315 2.29 2.2106 2.2211 2.26 2.211 1.78%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 2.35 2.39 2.66 2.78 2.85 3.00 2.91 -
P/RPS 1.40 1.95 4.35 1.23 1.73 2.86 5.73 -60.75%
P/EPS 14.08 19.93 35.00 10.60 14.47 23.17 37.99 -48.24%
EY 7.10 5.02 2.86 9.43 6.91 4.32 2.63 93.29%
DY 0.00 0.00 5.64 8.99 3.51 3.33 0.00 -
P/NAPS 1.04 1.03 1.16 1.26 1.28 1.33 1.32 -14.63%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 26/09/07 -
Price 2.31 2.34 2.53 2.61 2.63 2.93 2.86 -
P/RPS 1.38 1.91 4.13 1.15 1.60 2.80 5.63 -60.66%
P/EPS 13.84 19.52 33.29 9.95 13.35 22.63 37.34 -48.24%
EY 7.23 5.12 3.00 10.05 7.49 4.42 2.68 93.20%
DY 0.00 0.00 5.93 9.58 3.80 3.41 0.00 -
P/NAPS 1.02 1.00 1.10 1.18 1.18 1.30 1.29 -14.43%

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