[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 39.17%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 76,264 39,151 175,337 134,006 97,962 48,944 181,144 -43.73%
PBT 17,079 8,913 25,442 16,223 11,504 7,457 24,364 -21.03%
Tax -4,049 -1,643 -4,524 -2,870 -1,909 -1,379 -3,389 12.55%
NP 13,030 7,270 20,918 13,353 9,595 6,078 20,975 -27.13%
-
NP to SH 13,030 7,270 20,918 13,353 9,595 6,078 20,975 -27.13%
-
Tax Rate 23.71% 18.43% 17.78% 17.69% 16.59% 18.49% 13.91% -
Total Cost 63,234 31,881 154,419 120,653 88,367 42,866 160,169 -46.09%
-
Net Worth 201,569 195,946 188,781 181,613 186,458 183,139 176,791 9.11%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - 11,996 19,999 -
Div Payout % - - - - - 197.37% 95.35% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 201,569 195,946 188,781 181,613 186,458 183,139 176,791 9.11%
NOSH 79,987 79,977 79,992 80,005 80,025 79,973 79,996 -0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 17.09% 18.57% 11.93% 9.96% 9.79% 12.42% 11.58% -
ROE 6.46% 3.71% 11.08% 7.35% 5.15% 3.32% 11.86% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 95.34 48.95 219.19 167.49 122.41 61.20 226.44 -43.73%
EPS 16.29 9.09 26.15 16.69 11.99 7.60 26.22 -27.12%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 25.00 -
NAPS 2.52 2.45 2.36 2.27 2.33 2.29 2.21 9.11%
Adjusted Per Share Value based on latest NOSH - 79,957
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 95.33 48.94 219.17 167.51 122.45 61.18 226.43 -43.73%
EPS 16.29 9.09 26.15 16.69 11.99 7.60 26.22 -27.12%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 25.00 -
NAPS 2.5196 2.4493 2.3598 2.2702 2.3307 2.2892 2.2099 9.11%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.03 2.53 2.38 2.35 2.39 2.66 2.78 -
P/RPS 3.18 5.17 1.09 1.40 1.95 4.35 1.23 88.04%
P/EPS 18.60 27.83 9.10 14.08 19.93 35.00 10.60 45.33%
EY 5.38 3.59 10.99 7.10 5.02 2.86 9.43 -31.14%
DY 0.00 0.00 0.00 0.00 0.00 5.64 8.99 -
P/NAPS 1.20 1.03 1.01 1.04 1.03 1.16 1.26 -3.19%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 25/08/09 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 -
Price 2.73 2.72 2.43 2.31 2.34 2.53 2.61 -
P/RPS 2.86 5.56 1.11 1.38 1.91 4.13 1.15 83.25%
P/EPS 16.76 29.92 9.29 13.84 19.52 33.29 9.95 41.43%
EY 5.97 3.34 10.76 7.23 5.12 3.00 10.05 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 5.93 9.58 -
P/NAPS 1.08 1.11 1.03 1.02 1.00 1.10 1.18 -5.71%

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