[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -75.04%
YoY- 27.32%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 181,144 131,876 83,751 40,618 154,272 117,044 76,900 77.12%
PBT 24,364 20,339 13,613 8,056 30,105 23,374 15,596 34.67%
Tax -3,389 -4,576 -3,256 -1,927 -5,551 -4,827 -3,011 8.21%
NP 20,975 15,763 10,357 6,129 24,554 18,547 12,585 40.61%
-
NP to SH 20,975 15,763 10,357 6,129 24,554 18,547 12,585 40.61%
-
Tax Rate 13.91% 22.50% 23.92% 23.92% 18.44% 20.65% 19.31% -
Total Cost 160,169 116,113 73,394 34,489 129,718 98,497 64,315 83.83%
-
Net Worth 176,791 177,633 180,747 176,828 171,220 170,427 173,613 1.21%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 19,999 8,001 7,997 - 20,002 - 8,000 84.29%
Div Payout % 95.35% 50.76% 77.22% - 81.46% - 63.57% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 176,791 177,633 180,747 176,828 171,220 170,427 173,613 1.21%
NOSH 79,996 80,015 79,976 80,013 80,009 80,012 80,006 -0.00%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 11.58% 11.95% 12.37% 15.09% 15.92% 15.85% 16.37% -
ROE 11.86% 8.87% 5.73% 3.47% 14.34% 10.88% 7.25% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 226.44 164.81 104.72 50.76 192.82 146.28 96.12 77.14%
EPS 26.22 19.70 12.95 7.66 30.69 23.18 15.73 40.62%
DPS 25.00 10.00 10.00 0.00 25.00 0.00 10.00 84.30%
NAPS 2.21 2.22 2.26 2.21 2.14 2.13 2.17 1.22%
Adjusted Per Share Value based on latest NOSH - 80,013
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 226.43 164.85 104.69 50.77 192.84 146.31 96.13 77.12%
EPS 26.22 19.70 12.95 7.66 30.69 23.18 15.73 40.62%
DPS 25.00 10.00 10.00 0.00 25.00 0.00 10.00 84.30%
NAPS 2.2099 2.2204 2.2593 2.2104 2.1403 2.1303 2.1702 1.21%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.78 2.85 3.00 2.91 2.78 2.98 2.76 -
P/RPS 1.23 1.73 2.86 5.73 1.44 2.04 2.87 -43.18%
P/EPS 10.60 14.47 23.17 37.99 9.06 12.86 17.55 -28.56%
EY 9.43 6.91 4.32 2.63 11.04 7.78 5.70 39.92%
DY 8.99 3.51 3.33 0.00 8.99 0.00 3.62 83.48%
P/NAPS 1.26 1.28 1.33 1.32 1.30 1.40 1.27 -0.52%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 27/03/08 27/12/07 26/09/07 26/06/07 29/03/07 29/12/06 -
Price 2.61 2.63 2.93 2.86 2.82 2.80 2.80 -
P/RPS 1.15 1.60 2.80 5.63 1.46 1.91 2.91 -46.17%
P/EPS 9.95 13.35 22.63 37.34 9.19 12.08 17.80 -32.16%
EY 10.05 7.49 4.42 2.68 10.88 8.28 5.62 47.38%
DY 9.58 3.80 3.41 0.00 8.87 0.00 3.57 93.22%
P/NAPS 1.18 1.18 1.30 1.29 1.32 1.31 1.29 -5.77%

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