[APOLLO] QoQ TTM Result on 30-Apr-2008 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -3.66%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 183,274 195,355 189,470 181,144 169,104 161,123 156,801 10.90%
PBT 20,248 22,255 23,765 24,364 27,070 28,122 31,565 -25.52%
Tax -1,684 -2,043 -2,842 -3,390 -5,300 -5,796 -5,696 -55.45%
NP 18,564 20,212 20,923 20,974 21,770 22,326 25,869 -19.76%
-
NP to SH 18,564 20,212 20,923 20,974 21,770 22,326 25,869 -19.76%
-
Tax Rate 8.32% 9.18% 11.96% 13.91% 19.58% 20.61% 18.05% -
Total Cost 164,710 175,143 168,547 160,170 147,334 138,797 130,932 16.45%
-
Net Worth 181,503 186,241 183,139 176,630 177,797 180,629 176,828 1.74%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 7,992 7,992 15,984 15,984 15,993 15,993 16,004 -36.92%
Div Payout % 43.05% 39.54% 76.40% 76.21% 73.47% 71.64% 61.87% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 181,503 186,241 183,139 176,630 177,797 180,629 176,828 1.74%
NOSH 79,957 79,931 79,973 79,923 80,088 79,924 80,013 -0.04%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.13% 10.35% 11.04% 11.58% 12.87% 13.86% 16.50% -
ROE 10.23% 10.85% 11.42% 11.87% 12.24% 12.36% 14.63% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 229.21 244.40 236.92 226.65 211.15 201.59 195.97 10.95%
EPS 23.22 25.29 26.16 26.24 27.18 27.93 32.33 -19.72%
DPS 10.00 10.00 20.00 20.00 20.00 20.00 20.00 -36.87%
NAPS 2.27 2.33 2.29 2.21 2.22 2.26 2.21 1.79%
Adjusted Per Share Value based on latest NOSH - 79,923
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 229.09 244.19 236.84 226.43 211.38 201.40 196.00 10.90%
EPS 23.21 25.27 26.15 26.22 27.21 27.91 32.34 -19.75%
DPS 9.99 9.99 19.98 19.98 19.99 19.99 20.01 -36.93%
NAPS 2.2688 2.328 2.2892 2.2079 2.2225 2.2579 2.2104 1.74%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 2.35 2.39 2.66 2.78 2.85 3.00 2.91 -
P/RPS 1.03 0.98 1.12 1.23 1.35 1.49 1.48 -21.38%
P/EPS 10.12 9.45 10.17 10.59 10.48 10.74 9.00 8.09%
EY 9.88 10.58 9.84 9.44 9.54 9.31 11.11 -7.49%
DY 4.26 4.18 7.52 7.19 7.02 6.67 6.87 -27.17%
P/NAPS 1.04 1.03 1.16 1.26 1.28 1.33 1.32 -14.63%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 26/09/07 -
Price 2.31 2.34 2.53 2.61 2.63 2.93 2.86 -
P/RPS 1.01 0.96 1.07 1.15 1.25 1.45 1.46 -21.69%
P/EPS 9.95 9.25 9.67 9.95 9.68 10.49 8.85 8.08%
EY 10.05 10.81 10.34 10.05 10.34 9.53 11.30 -7.48%
DY 4.33 4.27 7.91 7.66 7.60 6.83 6.99 -27.22%
P/NAPS 1.02 1.00 1.10 1.18 1.18 1.30 1.29 -14.43%

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