[APOLLO] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 37.92%
YoY- 129.19%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 37,757 35,403 34,136 35,074 31,739 31,471 32,665 10.16%
PBT 5,383 7,435 5,548 8,001 6,016 3,051 4,774 8.35%
Tax -800 -1,459 -1,728 -1,618 -1,388 -490 -581 23.84%
NP 4,583 5,976 3,820 6,383 4,628 2,561 4,193 6.12%
-
NP to SH 4,583 5,976 3,820 6,383 4,628 2,561 4,193 6.12%
-
Tax Rate 14.86% 19.62% 31.15% 20.22% 23.07% 16.06% 12.17% -
Total Cost 33,174 29,427 30,316 28,691 27,111 28,910 28,472 10.75%
-
Net Worth 160,764 162,400 156,964 152,776 147,327 146,457 154,436 2.72%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 7,998 8,000 - - 6,405 - 6,401 16.05%
Div Payout % 174.52% 133.87% - - 138.41% - 152.67% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 160,764 162,400 156,964 152,776 147,327 146,457 154,436 2.72%
NOSH 79,982 80,000 80,083 79,987 80,069 80,031 80,019 -0.03%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 12.14% 16.88% 11.19% 18.20% 14.58% 8.14% 12.84% -
ROE 2.85% 3.68% 2.43% 4.18% 3.14% 1.75% 2.72% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 47.21 44.25 42.63 43.85 39.64 39.32 40.82 10.21%
EPS 5.73 7.47 4.77 7.98 5.78 3.20 5.24 6.15%
DPS 10.00 10.00 0.00 0.00 8.00 0.00 8.00 16.08%
NAPS 2.01 2.03 1.96 1.91 1.84 1.83 1.93 2.75%
Adjusted Per Share Value based on latest NOSH - 79,987
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 47.20 44.25 42.67 43.84 39.67 39.34 40.83 10.17%
EPS 5.73 7.47 4.78 7.98 5.79 3.20 5.24 6.15%
DPS 10.00 10.00 0.00 0.00 8.01 0.00 8.00 16.08%
NAPS 2.0096 2.03 1.9621 1.9097 1.8416 1.8307 1.9305 2.72%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.58 2.40 2.40 2.27 2.25 2.41 2.44 -
P/RPS 5.47 5.42 5.63 5.18 5.68 6.13 5.98 -5.78%
P/EPS 45.03 32.13 50.31 28.45 38.93 75.31 46.56 -2.20%
EY 2.22 3.11 1.99 3.52 2.57 1.33 2.15 2.16%
DY 3.88 4.17 0.00 0.00 3.56 0.00 3.28 11.88%
P/NAPS 1.28 1.18 1.22 1.19 1.22 1.32 1.26 1.05%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 -
Price 2.55 2.39 2.29 2.35 2.24 2.33 2.33 -
P/RPS 5.40 5.40 5.37 5.36 5.65 5.93 5.71 -3.66%
P/EPS 44.50 31.99 48.01 29.45 38.75 72.81 44.47 0.04%
EY 2.25 3.13 2.08 3.40 2.58 1.37 2.25 0.00%
DY 3.92 4.18 0.00 0.00 3.57 0.00 3.43 9.33%
P/NAPS 1.27 1.18 1.17 1.23 1.22 1.27 1.21 3.28%

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