[APOLLO] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 17.34%
YoY- 79.86%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 37,078 43,517 40,960 42,307 37,113 39,151 41,331 -6.96%
PBT 4,905 6,810 6,566 8,602 8,166 8,913 9,219 -34.26%
Tax -951 -1,310 -1,678 -1,843 -2,406 -1,643 -1,654 -30.78%
NP 3,954 5,500 4,888 6,759 5,760 7,270 7,565 -35.03%
-
NP to SH 3,954 5,500 4,888 6,759 5,760 7,270 7,565 -35.03%
-
Tax Rate 19.39% 19.24% 25.56% 21.43% 29.46% 18.43% 17.94% -
Total Cost 33,124 38,017 36,072 35,548 31,353 31,881 33,766 -1.26%
-
Net Worth 215,308 209,447 203,199 196,770 201,600 195,946 188,924 9.08%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 19,985 - - - - - -
Div Payout % - 363.37% - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 215,308 209,447 203,199 196,770 201,600 195,946 188,924 9.08%
NOSH 80,040 79,941 79,999 79,988 80,000 79,977 80,052 -0.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.66% 12.64% 11.93% 15.98% 15.52% 18.57% 18.30% -
ROE 1.84% 2.63% 2.41% 3.43% 2.86% 3.71% 4.00% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 46.32 54.44 51.20 52.89 46.39 48.95 51.63 -6.96%
EPS 4.94 6.88 6.11 8.45 7.20 9.09 9.45 -35.03%
DPS 0.00 25.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.62 2.54 2.46 2.52 2.45 2.36 9.09%
Adjusted Per Share Value based on latest NOSH - 79,988
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 46.35 54.40 51.20 52.88 46.39 48.94 51.66 -6.95%
EPS 4.94 6.88 6.11 8.45 7.20 9.09 9.46 -35.07%
DPS 0.00 24.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6914 2.6181 2.54 2.4596 2.52 2.4493 2.3616 9.07%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.40 3.11 2.90 2.81 3.03 2.53 2.38 -
P/RPS 7.34 5.71 5.66 5.31 6.53 5.17 4.61 36.23%
P/EPS 68.83 45.20 47.46 33.25 42.08 27.83 25.19 95.09%
EY 1.45 2.21 2.11 3.01 2.38 3.59 3.97 -48.81%
DY 0.00 8.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.14 1.14 1.20 1.03 1.01 15.83%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 13/12/10 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 -
Price 3.42 3.37 2.93 2.91 2.73 2.72 2.43 -
P/RPS 7.38 6.19 5.72 5.50 5.88 5.56 4.71 34.79%
P/EPS 69.23 48.98 47.95 34.44 37.92 29.92 25.71 93.20%
EY 1.44 2.04 2.09 2.90 2.64 3.34 3.89 -48.35%
DY 0.00 7.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.29 1.15 1.18 1.08 1.11 1.03 14.94%

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