[APOLLO] QoQ TTM Result on 30-Apr-2010 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -9.79%
YoY- 17.97%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 172,579 163,862 163,897 159,531 159,902 153,639 165,544 2.80%
PBT 25,681 26,883 30,144 32,247 34,900 31,017 26,898 -3.03%
Tax -4,953 -5,782 -7,237 -7,570 -7,546 -6,664 -4,788 2.27%
NP 20,728 21,101 22,907 24,677 27,354 24,353 22,110 -4.20%
-
NP to SH 20,728 21,101 22,907 24,677 27,354 24,353 22,110 -4.20%
-
Tax Rate 19.29% 21.51% 24.01% 23.48% 21.62% 21.48% 17.80% -
Total Cost 151,851 142,761 140,990 134,854 132,548 129,286 143,434 3.86%
-
Net Worth 206,464 215,308 209,447 203,199 196,770 201,600 195,946 3.53%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 19,985 19,985 19,985 - - - - -
Div Payout % 96.42% 94.71% 87.25% - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 206,464 215,308 209,447 203,199 196,770 201,600 195,946 3.53%
NOSH 80,025 80,040 79,941 79,999 79,988 80,000 79,977 0.03%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 12.01% 12.88% 13.98% 15.47% 17.11% 15.85% 13.36% -
ROE 10.04% 9.80% 10.94% 12.14% 13.90% 12.08% 11.28% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 215.66 204.72 205.02 199.41 199.91 192.05 206.99 2.76%
EPS 25.90 26.36 28.65 30.85 34.20 30.44 27.65 -4.25%
DPS 25.00 25.00 25.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.69 2.62 2.54 2.46 2.52 2.45 3.49%
Adjusted Per Share Value based on latest NOSH - 79,999
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 215.72 204.83 204.87 199.41 199.88 192.05 206.93 2.80%
EPS 25.91 26.38 28.63 30.85 34.19 30.44 27.64 -4.20%
DPS 24.98 24.98 24.98 0.00 0.00 0.00 0.00 -
NAPS 2.5808 2.6914 2.6181 2.54 2.4596 2.52 2.4493 3.53%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 3.00 3.40 3.11 2.90 2.81 3.03 2.53 -
P/RPS 1.39 1.66 1.52 1.45 1.41 1.58 1.22 9.06%
P/EPS 11.58 12.90 10.85 9.40 8.22 9.95 9.15 16.95%
EY 8.63 7.75 9.21 10.64 12.17 10.05 10.93 -14.53%
DY 8.33 7.35 8.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.19 1.14 1.14 1.20 1.03 8.22%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 13/12/10 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 -
Price 2.91 3.42 3.37 2.93 2.91 2.73 2.72 -
P/RPS 1.35 1.67 1.64 1.47 1.46 1.42 1.31 2.01%
P/EPS 11.23 12.97 11.76 9.50 8.51 8.97 9.84 9.18%
EY 8.90 7.71 8.50 10.53 11.75 11.15 10.16 -8.42%
DY 8.59 7.31 7.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.29 1.15 1.18 1.08 1.11 1.19%

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