[APOLLO] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 85.54%
YoY- 59.1%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 31,112 29,185 30,606 28,570 29,902 29,767 28,813 5.25%
PBT 3,835 5,051 5,851 5,194 2,339 6,984 5,583 -22.16%
Tax -594 -851 -1,456 -830 13 -2,039 -1,648 -49.38%
NP 3,241 4,200 4,395 4,364 2,352 4,945 3,935 -12.14%
-
NP to SH 3,241 4,200 4,395 4,364 2,352 4,945 3,935 -12.14%
-
Tax Rate 15.49% 16.85% 24.88% 15.98% -0.56% 29.20% 29.52% -
Total Cost 27,871 24,985 26,211 24,206 27,550 24,822 24,878 7.87%
-
Net Worth 147,245 148,800 156,106 151,061 155,999 153,631 165,557 -7.52%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 8,005 - - - 15,995 -
Div Payout % - - 182.15% - - - 406.50% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 147,245 148,800 156,106 151,061 155,999 153,631 165,557 -7.52%
NOSH 80,024 80,000 80,054 79,926 79,999 80,016 79,979 0.03%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 10.42% 14.39% 14.36% 15.27% 7.87% 16.61% 13.66% -
ROE 2.20% 2.82% 2.82% 2.89% 1.51% 3.22% 2.38% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.88 36.48 38.23 35.75 37.38 37.20 36.03 5.21%
EPS 4.05 5.25 5.49 5.46 2.94 6.18 4.92 -12.17%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
NAPS 1.84 1.86 1.95 1.89 1.95 1.92 2.07 -7.55%
Adjusted Per Share Value based on latest NOSH - 79,926
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.89 36.48 38.26 35.71 37.38 37.21 36.02 5.24%
EPS 4.05 5.25 5.49 5.46 2.94 6.18 4.92 -12.17%
DPS 0.00 0.00 10.01 0.00 0.00 0.00 19.99 -
NAPS 1.8406 1.86 1.9513 1.8883 1.95 1.9204 2.0695 -7.52%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.19 2.40 2.14 1.89 1.70 1.66 1.63 -
P/RPS 5.63 6.58 5.60 5.29 4.55 4.46 4.52 15.78%
P/EPS 54.07 45.71 38.98 34.62 57.82 26.86 33.13 38.66%
EY 1.85 2.19 2.57 2.89 1.73 3.72 3.02 -27.89%
DY 0.00 0.00 4.67 0.00 0.00 0.00 12.27 -
P/NAPS 1.19 1.29 1.10 1.00 0.87 0.86 0.79 31.43%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 30/03/04 30/12/03 23/09/03 27/06/03 25/03/03 26/12/02 -
Price 2.24 2.29 2.13 1.90 1.84 1.64 1.67 -
P/RPS 5.76 6.28 5.57 5.32 4.92 4.41 4.64 15.52%
P/EPS 55.31 43.62 38.80 34.80 62.59 26.54 33.94 38.52%
EY 1.81 2.29 2.58 2.87 1.60 3.77 2.95 -27.81%
DY 0.00 0.00 4.69 0.00 0.00 0.00 11.98 -
P/NAPS 1.22 1.23 1.09 1.01 0.94 0.85 0.81 31.42%

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