[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -65.25%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 159,531 118,571 76,264 39,151 175,337 134,006 97,962 38.54%
PBT 32,247 25,681 17,079 8,913 25,442 16,223 11,504 99.18%
Tax -7,570 -5,892 -4,049 -1,643 -4,524 -2,870 -1,909 151.16%
NP 24,677 19,789 13,030 7,270 20,918 13,353 9,595 88.03%
-
NP to SH 24,677 19,789 13,030 7,270 20,918 13,353 9,595 88.03%
-
Tax Rate 23.48% 22.94% 23.71% 18.43% 17.78% 17.69% 16.59% -
Total Cost 134,854 98,782 63,234 31,881 154,419 120,653 88,367 32.65%
-
Net Worth 203,175 196,770 201,569 195,946 188,781 181,613 186,458 5.90%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 203,175 196,770 201,569 195,946 188,781 181,613 186,458 5.90%
NOSH 79,990 79,987 79,987 79,977 79,992 80,005 80,025 -0.02%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 15.47% 16.69% 17.09% 18.57% 11.93% 9.96% 9.79% -
ROE 12.15% 10.06% 6.46% 3.71% 11.08% 7.35% 5.15% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 199.44 148.24 95.34 48.95 219.19 167.49 122.41 38.58%
EPS 30.85 24.74 16.29 9.09 26.15 16.69 11.99 88.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.46 2.52 2.45 2.36 2.27 2.33 5.93%
Adjusted Per Share Value based on latest NOSH - 79,977
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 199.41 148.21 95.33 48.94 219.17 167.51 122.45 38.54%
EPS 30.85 24.74 16.29 9.09 26.15 16.69 11.99 88.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5397 2.4596 2.5196 2.4493 2.3598 2.2702 2.3307 5.90%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.90 2.81 3.03 2.53 2.38 2.35 2.39 -
P/RPS 1.45 1.90 3.18 5.17 1.09 1.40 1.95 -17.96%
P/EPS 9.40 11.36 18.60 27.83 9.10 14.08 19.93 -39.49%
EY 10.64 8.80 5.38 3.59 10.99 7.10 5.02 65.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.20 1.03 1.01 1.04 1.03 7.01%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 19/12/08 -
Price 2.93 2.91 2.73 2.72 2.43 2.31 2.34 -
P/RPS 1.47 1.96 2.86 5.56 1.11 1.38 1.91 -16.05%
P/EPS 9.50 11.76 16.76 29.92 9.29 13.84 19.52 -38.20%
EY 10.53 8.50 5.97 3.34 10.76 7.23 5.12 61.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.08 1.11 1.03 1.02 1.00 9.79%

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