[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -54.94%
YoY- 129.19%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 142,370 104,613 69,210 35,074 124,443 92,704 61,232 75.77%
PBT 26,366 20,983 13,548 8,001 17,228 11,213 8,161 119.01%
Tax -5,604 -4,804 -3,345 -1,618 -3,061 -1,673 -1,183 182.86%
NP 20,762 16,179 10,203 6,383 14,167 9,540 6,978 107.28%
-
NP to SH 20,762 16,179 10,203 6,383 14,167 9,540 6,978 107.28%
-
Tax Rate 21.25% 22.89% 24.69% 20.22% 17.77% 14.92% 14.50% -
Total Cost 121,608 88,434 59,007 28,691 110,276 83,164 54,254 71.52%
-
Net Worth 160,815 162,430 156,846 152,776 147,189 146,338 154,444 2.73%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 16,001 8,001 - - 18,398 - 6,401 84.49%
Div Payout % 77.07% 49.46% - - 129.87% - 91.74% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 160,815 162,430 156,846 152,776 147,189 146,338 154,444 2.73%
NOSH 80,007 80,014 80,023 79,987 79,994 79,966 80,022 -0.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 14.58% 15.47% 14.74% 18.20% 11.38% 10.29% 11.40% -
ROE 12.91% 9.96% 6.51% 4.18% 9.62% 6.52% 4.52% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 177.95 130.74 86.49 43.85 155.56 115.93 76.52 75.80%
EPS 25.95 20.22 12.75 7.98 17.71 11.93 8.72 107.30%
DPS 20.00 10.00 0.00 0.00 23.00 0.00 8.00 84.51%
NAPS 2.01 2.03 1.96 1.91 1.84 1.83 1.93 2.75%
Adjusted Per Share Value based on latest NOSH - 79,987
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 177.96 130.77 86.51 43.84 155.55 115.88 76.54 75.77%
EPS 25.95 20.22 12.75 7.98 17.71 11.93 8.72 107.30%
DPS 20.00 10.00 0.00 0.00 23.00 0.00 8.00 84.51%
NAPS 2.0102 2.0304 1.9606 1.9097 1.8399 1.8292 1.9306 2.73%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.58 2.40 2.40 2.27 2.25 2.41 2.44 -
P/RPS 1.45 1.84 2.77 5.18 1.45 2.08 3.19 -40.96%
P/EPS 9.94 11.87 18.82 28.45 12.70 20.20 27.98 -49.93%
EY 10.06 8.42 5.31 3.52 7.87 4.95 3.57 99.88%
DY 7.75 4.17 0.00 0.00 10.22 0.00 3.28 77.67%
P/NAPS 1.28 1.18 1.22 1.19 1.22 1.32 1.26 1.05%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 -
Price 2.55 2.39 2.29 2.35 2.24 2.33 2.33 -
P/RPS 1.43 1.83 2.65 5.36 1.44 2.01 3.05 -39.73%
P/EPS 9.83 11.82 17.96 29.45 12.65 19.53 26.72 -48.75%
EY 10.18 8.46 5.57 3.40 7.91 5.12 3.74 95.30%
DY 7.84 4.18 0.00 0.00 10.27 0.00 3.43 73.78%
P/NAPS 1.27 1.18 1.17 1.23 1.22 1.27 1.21 3.28%

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