[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -76.81%
YoY- -24.58%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 154,272 117,044 76,900 38,089 142,370 104,613 69,210 70.88%
PBT 30,105 23,374 15,596 6,596 26,366 20,983 13,548 70.53%
Tax -5,551 -4,827 -3,011 -1,782 -5,604 -4,804 -3,345 40.29%
NP 24,554 18,547 12,585 4,814 20,762 16,179 10,203 79.87%
-
NP to SH 24,554 18,547 12,585 4,814 20,762 16,179 10,203 79.87%
-
Tax Rate 18.44% 20.65% 19.31% 27.02% 21.25% 22.89% 24.69% -
Total Cost 129,718 98,497 64,315 33,275 121,608 88,434 59,007 69.31%
-
Net Worth 171,220 170,427 173,613 165,531 160,815 162,430 156,846 6.03%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 20,002 - 8,000 119 16,001 8,001 - -
Div Payout % 81.46% - 63.57% 2.49% 77.07% 49.46% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 171,220 170,427 173,613 165,531 160,815 162,430 156,846 6.03%
NOSH 80,009 80,012 80,006 79,966 80,007 80,014 80,023 -0.01%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.92% 15.85% 16.37% 12.64% 14.58% 15.47% 14.74% -
ROE 14.34% 10.88% 7.25% 2.91% 12.91% 9.96% 6.51% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 192.82 146.28 96.12 47.63 177.95 130.74 86.49 70.90%
EPS 30.69 23.18 15.73 6.02 25.95 20.22 12.75 79.89%
DPS 25.00 0.00 10.00 0.15 20.00 10.00 0.00 -
NAPS 2.14 2.13 2.17 2.07 2.01 2.03 1.96 6.04%
Adjusted Per Share Value based on latest NOSH - 79,966
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 192.84 146.31 96.13 47.61 177.96 130.77 86.51 70.89%
EPS 30.69 23.18 15.73 6.02 25.95 20.22 12.75 79.89%
DPS 25.00 0.00 10.00 0.15 20.00 10.00 0.00 -
NAPS 2.1403 2.1303 2.1702 2.0691 2.0102 2.0304 1.9606 6.03%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.78 2.98 2.76 2.59 2.58 2.40 2.40 -
P/RPS 1.44 2.04 2.87 5.44 1.45 1.84 2.77 -35.42%
P/EPS 9.06 12.86 17.55 43.02 9.94 11.87 18.82 -38.65%
EY 11.04 7.78 5.70 2.32 10.06 8.42 5.31 63.11%
DY 8.99 0.00 3.62 0.06 7.75 4.17 0.00 -
P/NAPS 1.30 1.40 1.27 1.25 1.28 1.18 1.22 4.33%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 29/03/07 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 -
Price 2.82 2.80 2.80 2.63 2.55 2.39 2.29 -
P/RPS 1.46 1.91 2.91 5.52 1.43 1.83 2.65 -32.86%
P/EPS 9.19 12.08 17.80 43.69 9.83 11.82 17.96 -36.10%
EY 10.88 8.28 5.62 2.29 10.18 8.46 5.57 56.45%
DY 8.87 0.00 3.57 0.06 7.84 4.18 0.00 -
P/NAPS 1.32 1.31 1.29 1.27 1.27 1.18 1.17 8.39%

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