[APOLLO] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -14.07%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 31,739 31,471 32,665 28,568 31,112 29,185 30,606 2.45%
PBT 6,016 3,051 4,774 3,387 3,835 5,051 5,851 1.87%
Tax -1,388 -490 -581 -602 -594 -851 -1,456 -3.14%
NP 4,628 2,561 4,193 2,785 3,241 4,200 4,395 3.50%
-
NP to SH 4,628 2,561 4,193 2,785 3,241 4,200 4,395 3.50%
-
Tax Rate 23.07% 16.06% 12.17% 17.77% 15.49% 16.85% 24.88% -
Total Cost 27,111 28,910 28,472 25,783 27,871 24,985 26,211 2.27%
-
Net Worth 147,327 146,457 154,436 150,454 147,245 148,800 156,106 -3.78%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 6,405 - 6,401 - - - 8,005 -13.82%
Div Payout % 138.41% - 152.67% - - - 182.15% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 147,327 146,457 154,436 150,454 147,245 148,800 156,106 -3.78%
NOSH 80,069 80,031 80,019 80,028 80,024 80,000 80,054 0.01%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 14.58% 8.14% 12.84% 9.75% 10.42% 14.39% 14.36% -
ROE 3.14% 1.75% 2.72% 1.85% 2.20% 2.82% 2.82% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 39.64 39.32 40.82 35.70 38.88 36.48 38.23 2.44%
EPS 5.78 3.20 5.24 3.48 4.05 5.25 5.49 3.49%
DPS 8.00 0.00 8.00 0.00 0.00 0.00 10.00 -13.83%
NAPS 1.84 1.83 1.93 1.88 1.84 1.86 1.95 -3.80%
Adjusted Per Share Value based on latest NOSH - 80,028
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 39.67 39.34 40.83 35.71 38.89 36.48 38.26 2.44%
EPS 5.79 3.20 5.24 3.48 4.05 5.25 5.49 3.61%
DPS 8.01 0.00 8.00 0.00 0.00 0.00 10.01 -13.81%
NAPS 1.8416 1.8307 1.9305 1.8807 1.8406 1.86 1.9513 -3.78%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.25 2.41 2.44 2.16 2.19 2.40 2.14 -
P/RPS 5.68 6.13 5.98 6.05 5.63 6.58 5.60 0.95%
P/EPS 38.93 75.31 46.56 62.07 54.07 45.71 38.98 -0.08%
EY 2.57 1.33 2.15 1.61 1.85 2.19 2.57 0.00%
DY 3.56 0.00 3.28 0.00 0.00 0.00 4.67 -16.56%
P/NAPS 1.22 1.32 1.26 1.15 1.19 1.29 1.10 7.15%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 30/03/04 30/12/03 -
Price 2.24 2.33 2.33 2.35 2.24 2.29 2.13 -
P/RPS 5.65 5.93 5.71 6.58 5.76 6.28 5.57 0.95%
P/EPS 38.75 72.81 44.47 67.53 55.31 43.62 38.80 -0.08%
EY 2.58 1.37 2.25 1.48 1.81 2.29 2.58 0.00%
DY 3.57 0.00 3.43 0.00 0.00 0.00 4.69 -16.64%
P/NAPS 1.22 1.27 1.21 1.25 1.22 1.23 1.09 7.80%

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