[APOLLO] QoQ TTM Result on 30-Apr-2005 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 10.85%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 136,352 132,420 130,949 124,443 123,816 121,530 119,471 9.18%
PBT 27,000 22,616 21,842 17,228 15,047 17,047 18,124 30.34%
Tax -6,193 -5,224 -4,077 -3,061 -2,267 -2,628 -3,503 46.05%
NP 20,807 17,392 17,765 14,167 12,780 14,419 14,621 26.43%
-
NP to SH 20,807 17,392 17,765 14,167 12,780 14,419 14,621 26.43%
-
Tax Rate 22.94% 23.10% 18.67% 17.77% 15.07% 15.42% 19.33% -
Total Cost 115,545 115,028 113,184 110,276 111,036 107,111 104,850 6.67%
-
Net Worth 162,400 156,964 152,776 147,327 146,457 154,436 150,454 5.21%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 14,405 6,405 12,807 12,807 6,401 6,401 8,005 47.78%
Div Payout % 69.23% 36.83% 72.09% 90.40% 50.09% 44.40% 54.75% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 162,400 156,964 152,776 147,327 146,457 154,436 150,454 5.21%
NOSH 80,000 80,083 79,987 80,069 80,031 80,019 80,028 -0.02%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 15.26% 13.13% 13.57% 11.38% 10.32% 11.86% 12.24% -
ROE 12.81% 11.08% 11.63% 9.62% 8.73% 9.34% 9.72% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 170.44 165.35 163.71 155.42 154.71 151.88 149.29 9.20%
EPS 26.01 21.72 22.21 17.69 15.97 18.02 18.27 26.47%
DPS 18.00 8.00 16.00 16.00 8.00 8.00 10.00 47.81%
NAPS 2.03 1.96 1.91 1.84 1.83 1.93 1.88 5.23%
Adjusted Per Share Value based on latest NOSH - 80,069
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 170.44 165.53 163.69 155.55 154.77 151.91 149.34 9.18%
EPS 26.01 21.74 22.21 17.71 15.98 18.02 18.28 26.42%
DPS 18.01 8.01 16.01 16.01 8.00 8.00 10.01 47.77%
NAPS 2.03 1.9621 1.9097 1.8416 1.8307 1.9305 1.8807 5.21%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.40 2.40 2.27 2.25 2.41 2.44 2.16 -
P/RPS 1.41 1.45 1.39 1.45 1.56 1.61 1.45 -1.84%
P/EPS 9.23 11.05 10.22 12.72 15.09 13.54 11.82 -15.16%
EY 10.84 9.05 9.78 7.86 6.63 7.39 8.46 17.91%
DY 7.50 3.33 7.05 7.11 3.32 3.28 4.63 37.80%
P/NAPS 1.18 1.22 1.19 1.22 1.32 1.26 1.15 1.72%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 -
Price 2.39 2.29 2.35 2.24 2.33 2.33 2.35 -
P/RPS 1.40 1.38 1.44 1.44 1.51 1.53 1.57 -7.33%
P/EPS 9.19 10.54 10.58 12.66 14.59 12.93 12.86 -20.01%
EY 10.88 9.48 9.45 7.90 6.85 7.73 7.77 25.08%
DY 7.53 3.49 6.81 7.14 3.43 3.43 4.26 46.04%
P/NAPS 1.18 1.17 1.23 1.22 1.27 1.21 1.25 -3.75%

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