[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 67.55%
YoY- -19.96%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 94,504 49,289 176,292 131,618 80,595 43,517 159,531 -29.39%
PBT 10,653 4,598 22,577 19,115 11,715 6,810 32,247 -52.11%
Tax -3,323 -1,407 -4,723 -3,275 -2,261 -1,310 -7,570 -42.15%
NP 7,330 3,191 17,854 15,840 9,454 5,500 24,677 -55.38%
-
NP to SH 7,330 3,191 17,854 15,840 9,454 5,500 24,677 -55.38%
-
Tax Rate 31.19% 30.60% 20.92% 17.13% 19.30% 19.24% 23.48% -
Total Cost 87,174 46,098 158,438 115,778 71,141 38,017 134,854 -25.17%
-
Net Worth 216,058 211,933 208,776 206,400 215,154 209,447 203,175 4.17%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 16,004 15,994 19,997 20,000 19,995 19,985 - -
Div Payout % 218.34% 501.25% 112.01% 126.26% 211.51% 363.37% - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 216,058 211,933 208,776 206,400 215,154 209,447 203,175 4.17%
NOSH 80,021 79,974 79,991 80,000 79,983 79,941 79,990 0.02%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 7.76% 6.47% 10.13% 12.03% 11.73% 12.64% 15.47% -
ROE 3.39% 1.51% 8.55% 7.67% 4.39% 2.63% 12.15% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 118.10 61.63 220.39 164.52 100.77 54.44 199.44 -29.41%
EPS 9.16 3.99 22.32 19.80 11.82 6.88 30.85 -55.39%
DPS 20.00 20.00 25.00 25.00 25.00 25.00 0.00 -
NAPS 2.70 2.65 2.61 2.58 2.69 2.62 2.54 4.14%
Adjusted Per Share Value based on latest NOSH - 80,025
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 118.13 61.61 220.37 164.52 100.74 54.40 199.41 -29.39%
EPS 9.16 3.99 22.32 19.80 11.82 6.88 30.85 -55.39%
DPS 20.01 19.99 25.00 25.00 24.99 24.98 0.00 -
NAPS 2.7007 2.6492 2.6097 2.58 2.6894 2.6181 2.5397 4.17%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 3.14 3.08 3.05 3.00 3.40 3.11 2.90 -
P/RPS 2.66 5.00 1.38 1.82 3.37 5.71 1.45 49.69%
P/EPS 34.28 77.19 13.66 15.15 28.76 45.20 9.40 136.36%
EY 2.92 1.30 7.32 6.60 3.48 2.21 10.64 -57.66%
DY 6.37 6.49 8.20 8.33 7.35 8.04 0.00 -
P/NAPS 1.16 1.16 1.17 1.16 1.26 1.19 1.14 1.16%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 30/09/10 29/06/10 -
Price 2.90 2.98 3.08 2.91 3.42 3.37 2.93 -
P/RPS 2.46 4.84 1.40 1.77 3.39 6.19 1.47 40.82%
P/EPS 31.66 74.69 13.80 14.70 28.93 48.98 9.50 122.62%
EY 3.16 1.34 7.25 6.80 3.46 2.04 10.53 -55.07%
DY 6.90 6.71 8.12 8.59 7.31 7.42 0.00 -
P/NAPS 1.07 1.12 1.18 1.13 1.27 1.29 1.15 -4.68%

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