[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 56.65%
YoY- -0.27%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 118,571 76,264 39,151 175,337 134,006 97,962 48,944 80.08%
PBT 25,681 17,079 8,913 25,442 16,223 11,504 7,457 127.53%
Tax -5,892 -4,049 -1,643 -4,524 -2,870 -1,909 -1,379 162.61%
NP 19,789 13,030 7,270 20,918 13,353 9,595 6,078 119.20%
-
NP to SH 19,789 13,030 7,270 20,918 13,353 9,595 6,078 119.20%
-
Tax Rate 22.94% 23.71% 18.43% 17.78% 17.69% 16.59% 18.49% -
Total Cost 98,782 63,234 31,881 154,419 120,653 88,367 42,866 74.20%
-
Net Worth 196,770 201,569 195,946 188,781 181,613 186,458 183,139 4.88%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - 11,996 -
Div Payout % - - - - - - 197.37% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 196,770 201,569 195,946 188,781 181,613 186,458 183,139 4.88%
NOSH 79,987 79,987 79,977 79,992 80,005 80,025 79,973 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 16.69% 17.09% 18.57% 11.93% 9.96% 9.79% 12.42% -
ROE 10.06% 6.46% 3.71% 11.08% 7.35% 5.15% 3.32% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 148.24 95.34 48.95 219.19 167.49 122.41 61.20 80.07%
EPS 24.74 16.29 9.09 26.15 16.69 11.99 7.60 119.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.46 2.52 2.45 2.36 2.27 2.33 2.29 4.87%
Adjusted Per Share Value based on latest NOSH - 80,052
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 148.21 95.33 48.94 219.17 167.51 122.45 61.18 80.08%
EPS 24.74 16.29 9.09 26.15 16.69 11.99 7.60 119.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.4596 2.5196 2.4493 2.3598 2.2702 2.3307 2.2892 4.88%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.81 3.03 2.53 2.38 2.35 2.39 2.66 -
P/RPS 1.90 3.18 5.17 1.09 1.40 1.95 4.35 -42.34%
P/EPS 11.36 18.60 27.83 9.10 14.08 19.93 35.00 -52.67%
EY 8.80 5.38 3.59 10.99 7.10 5.02 2.86 111.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.64 -
P/NAPS 1.14 1.20 1.03 1.01 1.04 1.03 1.16 -1.14%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 19/12/08 26/09/08 -
Price 2.91 2.73 2.72 2.43 2.31 2.34 2.53 -
P/RPS 1.96 2.86 5.56 1.11 1.38 1.91 4.13 -39.07%
P/EPS 11.76 16.76 29.92 9.29 13.84 19.52 33.29 -49.93%
EY 8.50 5.97 3.34 10.76 7.23 5.12 3.00 99.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.93 -
P/NAPS 1.18 1.08 1.11 1.03 1.02 1.00 1.10 4.77%

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