[APOLLO] QoQ Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 79.23%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 43,517 159,531 118,571 76,264 39,151 175,337 134,006 -52.85%
PBT 6,810 32,247 25,681 17,079 8,913 25,442 16,223 -44.02%
Tax -1,310 -7,570 -5,892 -4,049 -1,643 -4,524 -2,870 -40.80%
NP 5,500 24,677 19,789 13,030 7,270 20,918 13,353 -44.73%
-
NP to SH 5,500 24,677 19,789 13,030 7,270 20,918 13,353 -44.73%
-
Tax Rate 19.24% 23.48% 22.94% 23.71% 18.43% 17.78% 17.69% -
Total Cost 38,017 134,854 98,782 63,234 31,881 154,419 120,653 -53.79%
-
Net Worth 209,447 203,175 196,770 201,569 195,946 188,781 181,613 10.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 19,985 - - - - - - -
Div Payout % 363.37% - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 209,447 203,175 196,770 201,569 195,946 188,781 181,613 10.00%
NOSH 79,941 79,990 79,987 79,987 79,977 79,992 80,005 -0.05%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.64% 15.47% 16.69% 17.09% 18.57% 11.93% 9.96% -
ROE 2.63% 12.15% 10.06% 6.46% 3.71% 11.08% 7.35% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.44 199.44 148.24 95.34 48.95 219.19 167.49 -52.82%
EPS 6.88 30.85 24.74 16.29 9.09 26.15 16.69 -44.70%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.54 2.46 2.52 2.45 2.36 2.27 10.06%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.40 199.41 148.21 95.33 48.94 219.17 167.51 -52.85%
EPS 6.88 30.85 24.74 16.29 9.09 26.15 16.69 -44.70%
DPS 24.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6181 2.5397 2.4596 2.5196 2.4493 2.3598 2.2702 10.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.11 2.90 2.81 3.03 2.53 2.38 2.35 -
P/RPS 5.71 1.45 1.90 3.18 5.17 1.09 1.40 155.93%
P/EPS 45.20 9.40 11.36 18.60 27.83 9.10 14.08 118.08%
EY 2.21 10.64 8.80 5.38 3.59 10.99 7.10 -54.16%
DY 8.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 1.14 1.20 1.03 1.01 1.04 9.42%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 -
Price 3.37 2.93 2.91 2.73 2.72 2.43 2.31 -
P/RPS 6.19 1.47 1.96 2.86 5.56 1.11 1.38 172.73%
P/EPS 48.98 9.50 11.76 16.76 29.92 9.29 13.84 132.77%
EY 2.04 10.53 8.50 5.97 3.34 10.76 7.23 -57.08%
DY 7.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.18 1.08 1.11 1.03 1.02 16.99%

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