[APOLLO] QoQ TTM Result on 31-Jan-2002 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -2.98%
YoY- -14.77%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 101,503 96,690 93,429 96,611 95,085 98,189 100,779 0.47%
PBT 18,755 17,549 17,905 17,682 17,391 20,032 22,224 -10.66%
Tax -4,931 -4,286 -4,202 -1,571 -786 -1,714 -2,480 57.92%
NP 13,824 13,263 13,703 16,111 16,605 18,318 19,744 -21.09%
-
NP to SH 13,824 13,263 13,703 16,111 16,605 18,318 19,744 -21.09%
-
Tax Rate 26.29% 24.42% 23.47% 8.88% 4.52% 8.56% 11.16% -
Total Cost 87,679 83,427 79,726 80,500 78,480 79,871 81,035 5.37%
-
Net Worth 165,557 161,541 136,056 132,024 127,875 130,758 127,557 18.92%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 21,664 5,669 5,669 4,798 4,798 4,798 4,798 172.43%
Div Payout % 156.72% 42.74% 41.37% 29.78% 28.90% 26.20% 24.30% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 165,557 161,541 136,056 132,024 127,875 130,758 127,557 18.92%
NOSH 79,979 79,970 70,862 68,053 60,035 39,987 39,986 58.54%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.62% 13.72% 14.67% 16.68% 17.46% 18.66% 19.59% -
ROE 8.35% 8.21% 10.07% 12.20% 12.99% 14.01% 15.48% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 126.91 120.91 131.85 141.96 158.38 245.55 252.03 -36.62%
EPS 17.28 16.58 19.34 23.67 27.66 45.81 49.38 -50.24%
DPS 27.09 7.09 8.00 7.05 7.99 12.00 12.00 71.83%
NAPS 2.07 2.02 1.92 1.94 2.13 3.27 3.19 -24.98%
Adjusted Per Share Value based on latest NOSH - 68,053
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 126.88 120.86 116.79 120.76 118.86 122.74 125.97 0.47%
EPS 17.28 16.58 17.13 20.14 20.76 22.90 24.68 -21.09%
DPS 27.08 7.09 7.09 6.00 6.00 6.00 6.00 172.35%
NAPS 2.0695 2.0193 1.7007 1.6503 1.5984 1.6345 1.5945 18.92%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.63 1.77 1.88 1.72 1.76 3.20 3.20 -
P/RPS 1.28 1.46 1.43 1.21 1.11 1.30 1.27 0.52%
P/EPS 9.43 10.67 9.72 7.27 6.36 6.99 6.48 28.32%
EY 10.60 9.37 10.29 13.76 15.72 14.32 15.43 -22.09%
DY 16.62 4.01 4.26 4.10 4.54 3.75 3.75 169.08%
P/NAPS 0.79 0.88 0.98 0.89 0.83 0.98 1.00 -14.50%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 28/06/01 -
Price 1.67 1.67 1.72 1.76 1.78 2.80 3.14 -
P/RPS 1.32 1.38 1.30 1.24 1.12 1.14 1.25 3.68%
P/EPS 9.66 10.07 8.89 7.43 6.44 6.11 6.36 32.03%
EY 10.35 9.93 11.24 13.45 15.54 16.36 15.72 -24.26%
DY 16.22 4.24 4.65 4.01 4.49 4.29 3.82 161.52%
P/NAPS 0.81 0.83 0.90 0.91 0.84 0.86 0.98 -11.89%

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