[APOLLO] QoQ Quarter Result on 31-Jan-2002 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 4.68%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 28,813 24,928 22,580 25,182 24,000 21,667 25,762 7.72%
PBT 5,583 3,723 4,361 5,088 4,377 4,079 4,138 22.03%
Tax -1,648 -980 -747 -1,556 -1,003 -896 1,884 -
NP 3,935 2,743 3,614 3,532 3,374 3,183 6,022 -24.64%
-
NP to SH 3,935 2,743 3,614 3,532 3,374 3,183 6,022 -24.64%
-
Tax Rate 29.52% 26.32% 17.13% 30.58% 22.92% 21.97% -45.53% -
Total Cost 24,878 22,185 18,966 21,650 20,626 18,484 19,740 16.62%
-
Net Worth 165,557 161,541 136,056 132,024 127,875 130,758 127,557 18.92%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 15,995 - 5,669 - - - 4,798 122.67%
Div Payout % 406.50% - 156.86% - - - 79.68% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 165,557 161,541 136,056 132,024 127,875 130,758 127,557 18.92%
NOSH 79,979 79,970 70,862 68,053 60,035 39,987 39,986 58.54%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.66% 11.00% 16.01% 14.03% 14.06% 14.69% 23.38% -
ROE 2.38% 1.70% 2.66% 2.68% 2.64% 2.43% 4.72% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 36.03 31.17 31.86 37.00 39.98 54.18 64.43 -32.05%
EPS 4.92 3.43 5.10 5.19 5.62 7.96 15.06 -52.46%
DPS 20.00 0.00 8.00 0.00 0.00 0.00 12.00 40.44%
NAPS 2.07 2.02 1.92 1.94 2.13 3.27 3.19 -24.98%
Adjusted Per Share Value based on latest NOSH - 68,053
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 36.02 31.16 28.23 31.48 30.00 27.08 32.20 7.73%
EPS 4.92 3.43 4.52 4.42 4.22 3.98 7.53 -24.64%
DPS 19.99 0.00 7.09 0.00 0.00 0.00 6.00 122.58%
NAPS 2.0695 2.0193 1.7007 1.6503 1.5984 1.6345 1.5945 18.92%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.63 1.77 1.88 1.72 1.76 3.20 3.20 -
P/RPS 4.52 5.68 5.90 4.65 4.40 5.91 4.97 -6.11%
P/EPS 33.13 51.60 36.86 33.14 31.32 40.20 21.25 34.34%
EY 3.02 1.94 2.71 3.02 3.19 2.49 4.71 -25.58%
DY 12.27 0.00 4.26 0.00 0.00 0.00 3.75 119.92%
P/NAPS 0.79 0.88 0.98 0.89 0.83 0.98 1.00 -14.50%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 28/06/01 -
Price 1.67 1.67 1.72 1.76 1.78 2.80 3.14 -
P/RPS 4.64 5.36 5.40 4.76 4.45 5.17 4.87 -3.16%
P/EPS 33.94 48.69 33.73 33.91 31.67 35.18 20.85 38.25%
EY 2.95 2.05 2.97 2.95 3.16 2.84 4.80 -27.64%
DY 11.98 0.00 4.65 0.00 0.00 0.00 3.82 113.80%
P/NAPS 0.81 0.83 0.90 0.91 0.84 0.86 0.98 -11.89%

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