[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2010 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 24.7%
YoY- 17.97%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 131,618 80,595 43,517 159,531 118,571 76,264 39,151 123.91%
PBT 19,115 11,715 6,810 32,247 25,681 17,079 8,913 66.07%
Tax -3,275 -2,261 -1,310 -7,570 -5,892 -4,049 -1,643 58.18%
NP 15,840 9,454 5,500 24,677 19,789 13,030 7,270 67.82%
-
NP to SH 15,840 9,454 5,500 24,677 19,789 13,030 7,270 67.82%
-
Tax Rate 17.13% 19.30% 19.24% 23.48% 22.94% 23.71% 18.43% -
Total Cost 115,778 71,141 38,017 134,854 98,782 63,234 31,881 135.70%
-
Net Worth 206,400 215,154 209,447 203,175 196,770 201,569 195,946 3.51%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 20,000 19,995 19,985 - - - - -
Div Payout % 126.26% 211.51% 363.37% - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 206,400 215,154 209,447 203,175 196,770 201,569 195,946 3.51%
NOSH 80,000 79,983 79,941 79,990 79,987 79,987 79,977 0.01%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 12.03% 11.73% 12.64% 15.47% 16.69% 17.09% 18.57% -
ROE 7.67% 4.39% 2.63% 12.15% 10.06% 6.46% 3.71% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 164.52 100.77 54.44 199.44 148.24 95.34 48.95 123.88%
EPS 19.80 11.82 6.88 30.85 24.74 16.29 9.09 67.79%
DPS 25.00 25.00 25.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.69 2.62 2.54 2.46 2.52 2.45 3.49%
Adjusted Per Share Value based on latest NOSH - 79,999
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 164.52 100.74 54.40 199.41 148.21 95.33 48.94 123.91%
EPS 19.80 11.82 6.88 30.85 24.74 16.29 9.09 67.79%
DPS 25.00 24.99 24.98 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.6894 2.6181 2.5397 2.4596 2.5196 2.4493 3.51%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 3.00 3.40 3.11 2.90 2.81 3.03 2.53 -
P/RPS 1.82 3.37 5.71 1.45 1.90 3.18 5.17 -50.04%
P/EPS 15.15 28.76 45.20 9.40 11.36 18.60 27.83 -33.25%
EY 6.60 3.48 2.21 10.64 8.80 5.38 3.59 49.90%
DY 8.33 7.35 8.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.19 1.14 1.14 1.20 1.03 8.22%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 13/12/10 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 -
Price 2.91 3.42 3.37 2.93 2.91 2.73 2.72 -
P/RPS 1.77 3.39 6.19 1.47 1.96 2.86 5.56 -53.27%
P/EPS 14.70 28.93 48.98 9.50 11.76 16.76 29.92 -37.65%
EY 6.80 3.46 2.04 10.53 8.50 5.97 3.34 60.42%
DY 8.59 7.31 7.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.29 1.15 1.18 1.08 1.11 1.19%

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