[APOLLO] QoQ Quarter Result on 31-Oct-2004 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 50.56%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 35,074 31,739 31,471 32,665 28,568 31,112 29,185 13.04%
PBT 8,001 6,016 3,051 4,774 3,387 3,835 5,051 35.92%
Tax -1,618 -1,388 -490 -581 -602 -594 -851 53.53%
NP 6,383 4,628 2,561 4,193 2,785 3,241 4,200 32.21%
-
NP to SH 6,383 4,628 2,561 4,193 2,785 3,241 4,200 32.21%
-
Tax Rate 20.22% 23.07% 16.06% 12.17% 17.77% 15.49% 16.85% -
Total Cost 28,691 27,111 28,910 28,472 25,783 27,871 24,985 9.66%
-
Net Worth 152,776 147,327 146,457 154,436 150,454 147,245 148,800 1.77%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 6,405 - 6,401 - - - -
Div Payout % - 138.41% - 152.67% - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 152,776 147,327 146,457 154,436 150,454 147,245 148,800 1.77%
NOSH 79,987 80,069 80,031 80,019 80,028 80,024 80,000 -0.01%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 18.20% 14.58% 8.14% 12.84% 9.75% 10.42% 14.39% -
ROE 4.18% 3.14% 1.75% 2.72% 1.85% 2.20% 2.82% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.85 39.64 39.32 40.82 35.70 38.88 36.48 13.06%
EPS 7.98 5.78 3.20 5.24 3.48 4.05 5.25 32.23%
DPS 0.00 8.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.91 1.84 1.83 1.93 1.88 1.84 1.86 1.78%
Adjusted Per Share Value based on latest NOSH - 80,019
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.84 39.67 39.34 40.83 35.71 38.89 36.48 13.04%
EPS 7.98 5.79 3.20 5.24 3.48 4.05 5.25 32.23%
DPS 0.00 8.01 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.9097 1.8416 1.8307 1.9305 1.8807 1.8406 1.86 1.77%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.27 2.25 2.41 2.44 2.16 2.19 2.40 -
P/RPS 5.18 5.68 6.13 5.98 6.05 5.63 6.58 -14.75%
P/EPS 28.45 38.93 75.31 46.56 62.07 54.07 45.71 -27.12%
EY 3.52 2.57 1.33 2.15 1.61 1.85 2.19 37.25%
DY 0.00 3.56 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 1.32 1.26 1.15 1.19 1.29 -5.24%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 30/03/04 -
Price 2.35 2.24 2.33 2.33 2.35 2.24 2.29 -
P/RPS 5.36 5.65 5.93 5.71 6.58 5.76 6.28 -10.03%
P/EPS 29.45 38.75 72.81 44.47 67.53 55.31 43.62 -23.05%
EY 3.40 2.58 1.37 2.25 1.48 1.81 2.29 30.17%
DY 0.00 3.57 0.00 3.43 0.00 0.00 0.00 -
P/NAPS 1.23 1.22 1.27 1.21 1.25 1.22 1.23 0.00%

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