[APOLLO] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 2.03%
YoY- 27.32%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 49,268 48,125 43,133 40,618 37,228 40,144 38,811 17.25%
PBT 4,025 6,726 5,557 8,056 6,731 7,778 9,000 -41.54%
Tax 1,186 -1,320 -1,329 -1,927 -724 -1,816 -1,229 -
NP 5,211 5,406 4,228 6,129 6,007 5,962 7,771 -23.40%
-
NP to SH 5,211 5,406 4,228 6,129 6,007 5,962 7,771 -23.40%
-
Tax Rate -29.47% 19.63% 23.92% 23.92% 10.76% 23.35% 13.66% -
Total Cost 44,057 42,719 38,905 34,489 31,221 34,182 31,040 26.32%
-
Net Worth 176,630 177,797 180,629 176,828 171,228 170,457 173,667 1.13%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 7,992 - 7,992 - 8,001 - 8,003 -0.09%
Div Payout % 153.37% - 189.04% - 133.20% - 102.99% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 176,630 177,797 180,629 176,828 171,228 170,457 173,667 1.13%
NOSH 79,923 80,088 79,924 80,013 80,013 80,026 80,030 -0.08%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.58% 11.23% 9.80% 15.09% 16.14% 14.85% 20.02% -
ROE 2.95% 3.04% 2.34% 3.47% 3.51% 3.50% 4.47% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 61.64 60.09 53.97 50.76 46.53 50.16 48.50 17.34%
EPS 6.52 6.75 5.29 7.66 7.51 7.45 9.71 -23.33%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 10.00 0.00%
NAPS 2.21 2.22 2.26 2.21 2.14 2.13 2.17 1.22%
Adjusted Per Share Value based on latest NOSH - 80,013
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 61.59 60.16 53.92 50.77 46.54 50.18 48.51 17.26%
EPS 6.51 6.76 5.29 7.66 7.51 7.45 9.71 -23.41%
DPS 9.99 0.00 9.99 0.00 10.00 0.00 10.00 -0.06%
NAPS 2.2079 2.2225 2.2579 2.2104 2.1404 2.1307 2.1708 1.13%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.78 2.85 3.00 2.91 2.78 2.98 2.76 -
P/RPS 4.51 4.74 5.56 5.73 5.97 5.94 5.69 -14.36%
P/EPS 42.64 42.22 56.71 37.99 37.03 40.00 28.42 31.08%
EY 2.35 2.37 1.76 2.63 2.70 2.50 3.52 -23.63%
DY 3.60 0.00 3.33 0.00 3.60 0.00 3.62 -0.36%
P/NAPS 1.26 1.28 1.33 1.32 1.30 1.40 1.27 -0.52%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 27/03/08 27/12/07 26/09/07 26/06/07 29/03/07 29/12/06 -
Price 2.61 2.63 2.93 2.86 2.82 2.80 2.80 -
P/RPS 4.23 4.38 5.43 5.63 6.06 5.58 5.77 -18.71%
P/EPS 40.03 38.96 55.39 37.34 37.56 37.58 28.84 24.45%
EY 2.50 2.57 1.81 2.68 2.66 2.66 3.47 -19.64%
DY 3.83 0.00 3.41 0.00 3.55 0.00 3.57 4.80%
P/NAPS 1.18 1.18 1.30 1.29 1.32 1.31 1.29 -5.77%

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