[APOLLO] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -20.77%
YoY- 63.78%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 43,517 40,960 42,307 37,113 39,151 41,331 36,044 13.42%
PBT 6,810 6,566 8,602 8,166 8,913 9,219 4,719 27.78%
Tax -1,310 -1,678 -1,843 -2,406 -1,643 -1,654 -961 23.01%
NP 5,500 4,888 6,759 5,760 7,270 7,565 3,758 28.99%
-
NP to SH 5,500 4,888 6,759 5,760 7,270 7,565 3,758 28.99%
-
Tax Rate 19.24% 25.56% 21.43% 29.46% 18.43% 17.94% 20.36% -
Total Cost 38,017 36,072 35,548 31,353 31,881 33,766 32,286 11.54%
-
Net Worth 209,447 203,199 196,770 201,600 195,946 188,924 181,503 10.04%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 19,985 - - - - - - -
Div Payout % 363.37% - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 209,447 203,199 196,770 201,600 195,946 188,924 181,503 10.04%
NOSH 79,941 79,999 79,988 80,000 79,977 80,052 79,957 -0.01%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.64% 11.93% 15.98% 15.52% 18.57% 18.30% 10.43% -
ROE 2.63% 2.41% 3.43% 2.86% 3.71% 4.00% 2.07% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.44 51.20 52.89 46.39 48.95 51.63 45.08 13.44%
EPS 6.88 6.11 8.45 7.20 9.09 9.45 4.70 29.01%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.54 2.46 2.52 2.45 2.36 2.27 10.06%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.40 51.20 52.88 46.39 48.94 51.66 45.06 13.41%
EPS 6.88 6.11 8.45 7.20 9.09 9.46 4.70 29.01%
DPS 24.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6181 2.54 2.4596 2.52 2.4493 2.3616 2.2688 10.04%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.11 2.90 2.81 3.03 2.53 2.38 2.35 -
P/RPS 5.71 5.66 5.31 6.53 5.17 4.61 5.21 6.31%
P/EPS 45.20 47.46 33.25 42.08 27.83 25.19 50.00 -6.52%
EY 2.21 2.11 3.01 2.38 3.59 3.97 2.00 6.90%
DY 8.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 1.14 1.20 1.03 1.01 1.04 9.42%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 -
Price 3.37 2.93 2.91 2.73 2.72 2.43 2.31 -
P/RPS 6.19 5.72 5.50 5.88 5.56 4.71 5.12 13.52%
P/EPS 48.98 47.95 34.44 37.92 29.92 25.71 49.15 -0.23%
EY 2.04 2.09 2.90 2.64 3.34 3.89 2.03 0.32%
DY 7.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.18 1.08 1.11 1.03 1.02 16.99%

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