[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 58.57%
YoY- 69.59%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 76,900 38,089 142,370 104,613 69,210 35,074 124,443 -27.38%
PBT 15,596 6,596 26,366 20,983 13,548 8,001 17,228 -6.40%
Tax -3,011 -1,782 -5,604 -4,804 -3,345 -1,618 -3,061 -1.08%
NP 12,585 4,814 20,762 16,179 10,203 6,383 14,167 -7.57%
-
NP to SH 12,585 4,814 20,762 16,179 10,203 6,383 14,167 -7.57%
-
Tax Rate 19.31% 27.02% 21.25% 22.89% 24.69% 20.22% 17.77% -
Total Cost 64,315 33,275 121,608 88,434 59,007 28,691 110,276 -30.12%
-
Net Worth 173,613 165,531 160,815 162,430 156,846 152,776 147,189 11.60%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 8,000 119 16,001 8,001 - - 18,398 -42.51%
Div Payout % 63.57% 2.49% 77.07% 49.46% - - 129.87% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 173,613 165,531 160,815 162,430 156,846 152,776 147,189 11.60%
NOSH 80,006 79,966 80,007 80,014 80,023 79,987 79,994 0.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 16.37% 12.64% 14.58% 15.47% 14.74% 18.20% 11.38% -
ROE 7.25% 2.91% 12.91% 9.96% 6.51% 4.18% 9.62% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 96.12 47.63 177.95 130.74 86.49 43.85 155.56 -27.39%
EPS 15.73 6.02 25.95 20.22 12.75 7.98 17.71 -7.57%
DPS 10.00 0.15 20.00 10.00 0.00 0.00 23.00 -42.52%
NAPS 2.17 2.07 2.01 2.03 1.96 1.91 1.84 11.59%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 96.13 47.61 177.96 130.77 86.51 43.84 155.55 -27.38%
EPS 15.73 6.02 25.95 20.22 12.75 7.98 17.71 -7.57%
DPS 10.00 0.15 20.00 10.00 0.00 0.00 23.00 -42.52%
NAPS 2.1702 2.0691 2.0102 2.0304 1.9606 1.9097 1.8399 11.60%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.76 2.59 2.58 2.40 2.40 2.27 2.25 -
P/RPS 2.87 5.44 1.45 1.84 2.77 5.18 1.45 57.44%
P/EPS 17.55 43.02 9.94 11.87 18.82 28.45 12.70 23.99%
EY 5.70 2.32 10.06 8.42 5.31 3.52 7.87 -19.30%
DY 3.62 0.06 7.75 4.17 0.00 0.00 10.22 -49.84%
P/NAPS 1.27 1.25 1.28 1.18 1.22 1.19 1.22 2.70%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 -
Price 2.80 2.63 2.55 2.39 2.29 2.35 2.24 -
P/RPS 2.91 5.52 1.43 1.83 2.65 5.36 1.44 59.63%
P/EPS 17.80 43.69 9.83 11.82 17.96 29.45 12.65 25.49%
EY 5.62 2.29 10.18 8.46 5.57 3.40 7.91 -20.32%
DY 3.57 0.06 7.84 4.18 0.00 0.00 10.27 -50.46%
P/NAPS 1.29 1.27 1.27 1.18 1.17 1.23 1.22 3.77%

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