[APOLLO] QoQ Quarter Result on 31-Jul-2011 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 58.44%
YoY- -41.98%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 56,193 49,851 45,216 49,289 44,673 51,024 37,078 31.97%
PBT 9,489 8,452 6,054 4,598 3,461 7,400 4,905 55.32%
Tax -749 -2,781 -1,916 -1,407 -1,447 -1,014 -951 -14.72%
NP 8,740 5,671 4,138 3,191 2,014 6,386 3,954 69.76%
-
NP to SH 8,740 5,671 4,138 3,191 2,014 6,386 3,954 69.76%
-
Tax Rate 7.89% 32.90% 31.65% 30.60% 41.81% 13.70% 19.39% -
Total Cost 47,453 44,180 41,078 46,098 42,659 44,638 33,124 27.10%
-
Net Worth 215,200 205,599 216,104 211,933 208,592 206,464 215,308 -0.03%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 15,994 - - - -
Div Payout % - - - 501.25% - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 215,200 205,599 216,104 211,933 208,592 206,464 215,308 -0.03%
NOSH 80,000 80,000 80,038 79,974 79,920 80,025 80,040 -0.03%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.55% 11.38% 9.15% 6.47% 4.51% 12.52% 10.66% -
ROE 4.06% 2.76% 1.91% 1.51% 0.97% 3.09% 1.84% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 70.24 62.31 56.49 61.63 55.90 63.76 46.32 32.02%
EPS 10.93 7.09 5.17 3.99 2.52 7.98 4.94 69.87%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.69 2.57 2.70 2.65 2.61 2.58 2.69 0.00%
Adjusted Per Share Value based on latest NOSH - 79,974
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 70.24 62.31 56.52 61.61 55.84 63.78 46.35 31.96%
EPS 10.93 7.09 5.17 3.99 2.52 7.98 4.94 69.87%
DPS 0.00 0.00 0.00 19.99 0.00 0.00 0.00 -
NAPS 2.69 2.57 2.7013 2.6492 2.6074 2.5808 2.6914 -0.03%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.93 3.00 3.14 3.08 3.05 3.00 3.40 -
P/RPS 4.17 4.81 5.56 5.00 5.46 4.71 7.34 -31.42%
P/EPS 26.82 42.32 60.74 77.19 121.03 37.59 68.83 -46.68%
EY 3.73 2.36 1.65 1.30 0.83 2.66 1.45 87.84%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 1.16 1.16 1.17 1.16 1.26 -9.21%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 22/03/12 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 -
Price 2.95 3.02 2.90 2.98 3.08 2.91 3.42 -
P/RPS 4.20 4.85 5.13 4.84 5.51 4.56 7.38 -31.34%
P/EPS 27.00 42.60 56.09 74.69 122.22 36.47 69.23 -46.65%
EY 3.70 2.35 1.78 1.34 0.82 2.74 1.44 87.70%
DY 0.00 0.00 0.00 6.71 0.00 0.00 0.00 -
P/NAPS 1.10 1.18 1.07 1.12 1.18 1.13 1.27 -9.14%

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