[APOLLO] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 16.64%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 41,331 36,044 49,018 48,944 49,268 48,125 43,133 -2.80%
PBT 9,219 4,719 4,047 7,457 4,025 6,726 5,557 40.18%
Tax -1,654 -961 -530 -1,379 1,186 -1,320 -1,329 15.71%
NP 7,565 3,758 3,517 6,078 5,211 5,406 4,228 47.43%
-
NP to SH 7,565 3,758 3,517 6,078 5,211 5,406 4,228 47.43%
-
Tax Rate 17.94% 20.36% 13.10% 18.49% -29.47% 19.63% 23.92% -
Total Cost 33,766 32,286 45,501 42,866 44,057 42,719 38,905 -9.02%
-
Net Worth 188,924 181,503 186,241 183,139 176,630 177,797 180,629 3.04%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - 7,992 - 7,992 -
Div Payout % - - - - 153.37% - 189.04% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 188,924 181,503 186,241 183,139 176,630 177,797 180,629 3.04%
NOSH 80,052 79,957 79,931 79,973 79,923 80,088 79,924 0.10%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 18.30% 10.43% 7.17% 12.42% 10.58% 11.23% 9.80% -
ROE 4.00% 2.07% 1.89% 3.32% 2.95% 3.04% 2.34% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 51.63 45.08 61.32 61.20 61.64 60.09 53.97 -2.91%
EPS 9.45 4.70 4.40 7.60 6.52 6.75 5.29 47.27%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 10.00 -
NAPS 2.36 2.27 2.33 2.29 2.21 2.22 2.26 2.93%
Adjusted Per Share Value based on latest NOSH - 79,973
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 51.66 45.06 61.27 61.18 61.59 60.16 53.92 -2.81%
EPS 9.46 4.70 4.40 7.60 6.51 6.76 5.29 47.38%
DPS 0.00 0.00 0.00 0.00 9.99 0.00 9.99 -
NAPS 2.3616 2.2688 2.328 2.2892 2.2079 2.2225 2.2579 3.04%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.38 2.35 2.39 2.66 2.78 2.85 3.00 -
P/RPS 4.61 5.21 3.90 4.35 4.51 4.74 5.56 -11.75%
P/EPS 25.19 50.00 54.32 35.00 42.64 42.22 56.71 -41.81%
EY 3.97 2.00 1.84 2.86 2.35 2.37 1.76 72.08%
DY 0.00 0.00 0.00 0.00 3.60 0.00 3.33 -
P/NAPS 1.01 1.04 1.03 1.16 1.26 1.28 1.33 -16.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 -
Price 2.43 2.31 2.34 2.53 2.61 2.63 2.93 -
P/RPS 4.71 5.12 3.82 4.13 4.23 4.38 5.43 -9.05%
P/EPS 25.71 49.15 53.18 33.29 40.03 38.96 55.39 -40.07%
EY 3.89 2.03 1.88 3.00 2.50 2.57 1.81 66.61%
DY 0.00 0.00 0.00 0.00 3.83 0.00 3.41 -
P/NAPS 1.03 1.02 1.00 1.10 1.18 1.18 1.30 -14.38%

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