[APOLLO] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 61.43%
YoY- 103.43%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 40,618 37,228 40,144 38,811 38,089 37,757 35,403 9.62%
PBT 8,056 6,731 7,778 9,000 6,596 5,383 7,435 5.50%
Tax -1,927 -724 -1,816 -1,229 -1,782 -800 -1,459 20.44%
NP 6,129 6,007 5,962 7,771 4,814 4,583 5,976 1.70%
-
NP to SH 6,129 6,007 5,962 7,771 4,814 4,583 5,976 1.70%
-
Tax Rate 23.92% 10.76% 23.35% 13.66% 27.02% 14.86% 19.62% -
Total Cost 34,489 31,221 34,182 31,040 33,275 33,174 29,427 11.19%
-
Net Worth 176,828 171,228 170,457 173,667 165,531 160,764 162,400 5.85%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 8,001 - 8,003 119 7,998 8,000 -
Div Payout % - 133.20% - 102.99% 2.49% 174.52% 133.87% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 176,828 171,228 170,457 173,667 165,531 160,764 162,400 5.85%
NOSH 80,013 80,013 80,026 80,030 79,966 79,982 80,000 0.01%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 15.09% 16.14% 14.85% 20.02% 12.64% 12.14% 16.88% -
ROE 3.47% 3.51% 3.50% 4.47% 2.91% 2.85% 3.68% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 50.76 46.53 50.16 48.50 47.63 47.21 44.25 9.60%
EPS 7.66 7.51 7.45 9.71 6.02 5.73 7.47 1.69%
DPS 0.00 10.00 0.00 10.00 0.15 10.00 10.00 -
NAPS 2.21 2.14 2.13 2.17 2.07 2.01 2.03 5.84%
Adjusted Per Share Value based on latest NOSH - 80,030
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 50.77 46.54 50.18 48.51 47.61 47.20 44.25 9.62%
EPS 7.66 7.51 7.45 9.71 6.02 5.73 7.47 1.69%
DPS 0.00 10.00 0.00 10.00 0.15 10.00 10.00 -
NAPS 2.2104 2.1404 2.1307 2.1708 2.0691 2.0096 2.03 5.85%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.91 2.78 2.98 2.76 2.59 2.58 2.40 -
P/RPS 5.73 5.97 5.94 5.69 5.44 5.47 5.42 3.78%
P/EPS 37.99 37.03 40.00 28.42 43.02 45.03 32.13 11.85%
EY 2.63 2.70 2.50 3.52 2.32 2.22 3.11 -10.60%
DY 0.00 3.60 0.00 3.62 0.06 3.88 4.17 -
P/NAPS 1.32 1.30 1.40 1.27 1.25 1.28 1.18 7.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 26/06/07 29/03/07 29/12/06 22/09/06 28/06/06 29/03/06 -
Price 2.86 2.82 2.80 2.80 2.63 2.55 2.39 -
P/RPS 5.63 6.06 5.58 5.77 5.52 5.40 5.40 2.82%
P/EPS 37.34 37.56 37.58 28.84 43.69 44.50 31.99 10.89%
EY 2.68 2.66 2.66 3.47 2.29 2.25 3.13 -9.85%
DY 0.00 3.55 0.00 3.57 0.06 3.92 4.18 -
P/NAPS 1.29 1.32 1.31 1.29 1.27 1.27 1.18 6.13%

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