[APOLLO] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 25.67%
YoY- 40.01%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 30,606 28,570 29,902 29,767 28,813 24,928 22,580 22.40%
PBT 5,851 5,194 2,339 6,984 5,583 3,723 4,361 21.58%
Tax -1,456 -830 13 -2,039 -1,648 -980 -747 55.84%
NP 4,395 4,364 2,352 4,945 3,935 2,743 3,614 13.89%
-
NP to SH 4,395 4,364 2,352 4,945 3,935 2,743 3,614 13.89%
-
Tax Rate 24.88% 15.98% -0.56% 29.20% 29.52% 26.32% 17.13% -
Total Cost 26,211 24,206 27,550 24,822 24,878 22,185 18,966 23.99%
-
Net Worth 156,106 151,061 155,999 153,631 165,557 161,541 136,056 9.57%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 8,005 - - - 15,995 - 5,669 25.78%
Div Payout % 182.15% - - - 406.50% - 156.86% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 156,106 151,061 155,999 153,631 165,557 161,541 136,056 9.57%
NOSH 80,054 79,926 79,999 80,016 79,979 79,970 70,862 8.44%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 14.36% 15.27% 7.87% 16.61% 13.66% 11.00% 16.01% -
ROE 2.82% 2.89% 1.51% 3.22% 2.38% 1.70% 2.66% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 38.23 35.75 37.38 37.20 36.03 31.17 31.86 12.88%
EPS 5.49 5.46 2.94 6.18 4.92 3.43 5.10 5.02%
DPS 10.00 0.00 0.00 0.00 20.00 0.00 8.00 15.99%
NAPS 1.95 1.89 1.95 1.92 2.07 2.02 1.92 1.03%
Adjusted Per Share Value based on latest NOSH - 80,016
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 38.27 35.72 37.39 37.22 36.03 31.17 28.23 22.42%
EPS 5.50 5.46 2.94 6.18 4.92 3.43 4.52 13.93%
DPS 10.01 0.00 0.00 0.00 20.00 0.00 7.09 25.77%
NAPS 1.9519 1.8889 1.9506 1.921 2.0701 2.0199 1.7012 9.57%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.14 1.89 1.70 1.66 1.63 1.77 1.88 -
P/RPS 5.60 5.29 4.55 4.46 4.52 5.68 5.90 -3.41%
P/EPS 38.98 34.62 57.82 26.86 33.13 51.60 36.86 3.78%
EY 2.57 2.89 1.73 3.72 3.02 1.94 2.71 -3.46%
DY 4.67 0.00 0.00 0.00 12.27 0.00 4.26 6.29%
P/NAPS 1.10 1.00 0.87 0.86 0.79 0.88 0.98 7.98%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 23/09/03 27/06/03 25/03/03 26/12/02 27/09/02 28/06/02 -
Price 2.13 1.90 1.84 1.64 1.67 1.67 1.72 -
P/RPS 5.57 5.32 4.92 4.41 4.64 5.36 5.40 2.08%
P/EPS 38.80 34.80 62.59 26.54 33.94 48.69 33.73 9.75%
EY 2.58 2.87 1.60 3.77 2.95 2.05 2.97 -8.93%
DY 4.69 0.00 0.00 0.00 11.98 0.00 4.65 0.57%
P/NAPS 1.09 1.01 0.94 0.85 0.81 0.83 0.90 13.58%

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