[APOLLO] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 6.85%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 37,113 39,151 41,331 36,044 49,018 48,944 49,268 -17.16%
PBT 8,166 8,913 9,219 4,719 4,047 7,457 4,025 60.05%
Tax -2,406 -1,643 -1,654 -961 -530 -1,379 1,186 -
NP 5,760 7,270 7,565 3,758 3,517 6,078 5,211 6.88%
-
NP to SH 5,760 7,270 7,565 3,758 3,517 6,078 5,211 6.88%
-
Tax Rate 29.46% 18.43% 17.94% 20.36% 13.10% 18.49% -29.47% -
Total Cost 31,353 31,881 33,766 32,286 45,501 42,866 44,057 -20.24%
-
Net Worth 201,600 195,946 188,924 181,503 186,241 183,139 176,630 9.18%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - 7,992 -
Div Payout % - - - - - - 153.37% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 201,600 195,946 188,924 181,503 186,241 183,139 176,630 9.18%
NOSH 80,000 79,977 80,052 79,957 79,931 79,973 79,923 0.06%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 15.52% 18.57% 18.30% 10.43% 7.17% 12.42% 10.58% -
ROE 2.86% 3.71% 4.00% 2.07% 1.89% 3.32% 2.95% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 46.39 48.95 51.63 45.08 61.32 61.20 61.64 -17.21%
EPS 7.20 9.09 9.45 4.70 4.40 7.60 6.52 6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.52 2.45 2.36 2.27 2.33 2.29 2.21 9.11%
Adjusted Per Share Value based on latest NOSH - 79,957
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 46.39 48.94 51.66 45.06 61.27 61.18 61.59 -17.17%
EPS 7.20 9.09 9.46 4.70 4.40 7.60 6.51 6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.99 -
NAPS 2.52 2.4493 2.3616 2.2688 2.328 2.2892 2.2079 9.18%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.03 2.53 2.38 2.35 2.39 2.66 2.78 -
P/RPS 6.53 5.17 4.61 5.21 3.90 4.35 4.51 27.89%
P/EPS 42.08 27.83 25.19 50.00 54.32 35.00 42.64 -0.87%
EY 2.38 3.59 3.97 2.00 1.84 2.86 2.35 0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
P/NAPS 1.20 1.03 1.01 1.04 1.03 1.16 1.26 -3.19%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 25/08/09 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 -
Price 2.73 2.72 2.43 2.31 2.34 2.53 2.61 -
P/RPS 5.88 5.56 4.71 5.12 3.82 4.13 4.23 24.47%
P/EPS 37.92 29.92 25.71 49.15 53.18 33.29 40.03 -3.53%
EY 2.64 3.34 3.89 2.03 1.88 3.00 2.50 3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.83 -
P/NAPS 1.08 1.11 1.03 1.02 1.00 1.10 1.18 -5.71%

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