[APOLLO] QoQ Quarter Result on 31-Jan-2006 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 56.44%
YoY- 133.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 38,811 38,089 37,757 35,403 34,136 35,074 31,739 14.30%
PBT 9,000 6,596 5,383 7,435 5,548 8,001 6,016 30.70%
Tax -1,229 -1,782 -800 -1,459 -1,728 -1,618 -1,388 -7.77%
NP 7,771 4,814 4,583 5,976 3,820 6,383 4,628 41.13%
-
NP to SH 7,771 4,814 4,583 5,976 3,820 6,383 4,628 41.13%
-
Tax Rate 13.66% 27.02% 14.86% 19.62% 31.15% 20.22% 23.07% -
Total Cost 31,040 33,275 33,174 29,427 30,316 28,691 27,111 9.41%
-
Net Worth 173,667 165,531 160,764 162,400 156,964 152,776 147,327 11.55%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 8,003 119 7,998 8,000 - - 6,405 15.96%
Div Payout % 102.99% 2.49% 174.52% 133.87% - - 138.41% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 173,667 165,531 160,764 162,400 156,964 152,776 147,327 11.55%
NOSH 80,030 79,966 79,982 80,000 80,083 79,987 80,069 -0.03%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 20.02% 12.64% 12.14% 16.88% 11.19% 18.20% 14.58% -
ROE 4.47% 2.91% 2.85% 3.68% 2.43% 4.18% 3.14% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 48.50 47.63 47.21 44.25 42.63 43.85 39.64 14.35%
EPS 9.71 6.02 5.73 7.47 4.77 7.98 5.78 41.18%
DPS 10.00 0.15 10.00 10.00 0.00 0.00 8.00 15.99%
NAPS 2.17 2.07 2.01 2.03 1.96 1.91 1.84 11.59%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 48.51 47.61 47.20 44.25 42.67 43.84 39.67 14.31%
EPS 9.71 6.02 5.73 7.47 4.78 7.98 5.79 41.02%
DPS 10.00 0.15 10.00 10.00 0.00 0.00 8.01 15.89%
NAPS 2.1708 2.0691 2.0096 2.03 1.9621 1.9097 1.8416 11.55%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.76 2.59 2.58 2.40 2.40 2.27 2.25 -
P/RPS 5.69 5.44 5.47 5.42 5.63 5.18 5.68 0.11%
P/EPS 28.42 43.02 45.03 32.13 50.31 28.45 38.93 -18.87%
EY 3.52 2.32 2.22 3.11 1.99 3.52 2.57 23.26%
DY 3.62 0.06 3.88 4.17 0.00 0.00 3.56 1.11%
P/NAPS 1.27 1.25 1.28 1.18 1.22 1.19 1.22 2.70%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 -
Price 2.80 2.63 2.55 2.39 2.29 2.35 2.24 -
P/RPS 5.77 5.52 5.40 5.40 5.37 5.36 5.65 1.40%
P/EPS 28.84 43.69 44.50 31.99 48.01 29.45 38.75 -17.82%
EY 3.47 2.29 2.25 3.13 2.08 3.40 2.58 21.77%
DY 3.57 0.06 3.92 4.18 0.00 0.00 3.57 0.00%
P/NAPS 1.29 1.27 1.27 1.18 1.17 1.23 1.22 3.77%

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