[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -71.02%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 175,337 134,006 97,962 48,944 181,144 131,876 83,751 63.72%
PBT 25,442 16,223 11,504 7,457 24,364 20,339 13,613 51.78%
Tax -4,524 -2,870 -1,909 -1,379 -3,389 -4,576 -3,256 24.54%
NP 20,918 13,353 9,595 6,078 20,975 15,763 10,357 59.84%
-
NP to SH 20,918 13,353 9,595 6,078 20,975 15,763 10,357 59.84%
-
Tax Rate 17.78% 17.69% 16.59% 18.49% 13.91% 22.50% 23.92% -
Total Cost 154,419 120,653 88,367 42,866 160,169 116,113 73,394 64.26%
-
Net Worth 188,781 181,613 186,458 183,139 176,791 177,633 180,747 2.94%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - 11,996 19,999 8,001 7,997 -
Div Payout % - - - 197.37% 95.35% 50.76% 77.22% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 188,781 181,613 186,458 183,139 176,791 177,633 180,747 2.94%
NOSH 79,992 80,005 80,025 79,973 79,996 80,015 79,976 0.01%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.93% 9.96% 9.79% 12.42% 11.58% 11.95% 12.37% -
ROE 11.08% 7.35% 5.15% 3.32% 11.86% 8.87% 5.73% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 219.19 167.49 122.41 61.20 226.44 164.81 104.72 63.70%
EPS 26.15 16.69 11.99 7.60 26.22 19.70 12.95 59.82%
DPS 0.00 0.00 0.00 15.00 25.00 10.00 10.00 -
NAPS 2.36 2.27 2.33 2.29 2.21 2.22 2.26 2.93%
Adjusted Per Share Value based on latest NOSH - 79,973
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 219.17 167.51 122.45 61.18 226.43 164.85 104.69 63.72%
EPS 26.15 16.69 11.99 7.60 26.22 19.70 12.95 59.82%
DPS 0.00 0.00 0.00 15.00 25.00 10.00 10.00 -
NAPS 2.3598 2.2702 2.3307 2.2892 2.2099 2.2204 2.2593 2.94%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.38 2.35 2.39 2.66 2.78 2.85 3.00 -
P/RPS 1.09 1.40 1.95 4.35 1.23 1.73 2.86 -47.46%
P/EPS 9.10 14.08 19.93 35.00 10.60 14.47 23.17 -46.40%
EY 10.99 7.10 5.02 2.86 9.43 6.91 4.32 86.46%
DY 0.00 0.00 0.00 5.64 8.99 3.51 3.33 -
P/NAPS 1.01 1.04 1.03 1.16 1.26 1.28 1.33 -16.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 -
Price 2.43 2.31 2.34 2.53 2.61 2.63 2.93 -
P/RPS 1.11 1.38 1.91 4.13 1.15 1.60 2.80 -46.06%
P/EPS 9.29 13.84 19.52 33.29 9.95 13.35 22.63 -44.79%
EY 10.76 7.23 5.12 3.00 10.05 7.49 4.42 81.06%
DY 0.00 0.00 0.00 5.93 9.58 3.80 3.41 -
P/NAPS 1.03 1.02 1.00 1.10 1.18 1.18 1.30 -14.38%

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