[APOLLO] QoQ TTM Result on 31-Jan-2006 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 19.64%
YoY- 62.81%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 150,060 145,385 142,370 136,352 132,420 130,949 124,443 13.25%
PBT 28,414 24,962 26,367 27,000 22,616 21,842 17,228 39.46%
Tax -5,270 -5,769 -5,605 -6,193 -5,224 -4,077 -3,061 43.50%
NP 23,144 19,193 20,762 20,807 17,392 17,765 14,167 38.58%
-
NP to SH 23,144 19,193 20,762 20,807 17,392 17,765 14,167 38.58%
-
Tax Rate 18.55% 23.11% 21.26% 22.94% 23.10% 18.67% 17.77% -
Total Cost 126,916 126,192 121,608 115,545 115,028 113,184 110,276 9.79%
-
Net Worth 173,667 165,531 160,764 162,400 156,964 152,776 147,327 11.55%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 24,121 16,118 15,998 14,405 6,405 12,807 12,807 52.33%
Div Payout % 104.22% 83.98% 77.06% 69.23% 36.83% 72.09% 90.40% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 173,667 165,531 160,764 162,400 156,964 152,776 147,327 11.55%
NOSH 80,030 79,966 79,982 80,000 80,083 79,987 80,069 -0.03%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 15.42% 13.20% 14.58% 15.26% 13.13% 13.57% 11.38% -
ROE 13.33% 11.59% 12.91% 12.81% 11.08% 11.63% 9.62% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 187.50 181.81 178.00 170.44 165.35 163.71 155.42 13.28%
EPS 28.92 24.00 25.96 26.01 21.72 22.21 17.69 38.65%
DPS 30.15 20.15 20.00 18.00 8.00 16.00 16.00 52.38%
NAPS 2.17 2.07 2.01 2.03 1.96 1.91 1.84 11.59%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 187.58 181.73 177.96 170.44 165.53 163.69 155.55 13.25%
EPS 28.93 23.99 25.95 26.01 21.74 22.21 17.71 38.57%
DPS 30.15 20.15 20.00 18.01 8.01 16.01 16.01 52.32%
NAPS 2.1708 2.0691 2.0096 2.03 1.9621 1.9097 1.8416 11.55%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.76 2.59 2.58 2.40 2.40 2.27 2.25 -
P/RPS 1.47 1.42 1.45 1.41 1.45 1.39 1.45 0.91%
P/EPS 9.54 10.79 9.94 9.23 11.05 10.22 12.72 -17.40%
EY 10.48 9.27 10.06 10.84 9.05 9.78 7.86 21.07%
DY 10.92 7.78 7.75 7.50 3.33 7.05 7.11 33.01%
P/NAPS 1.27 1.25 1.28 1.18 1.22 1.19 1.22 2.70%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 -
Price 2.80 2.63 2.55 2.39 2.29 2.35 2.24 -
P/RPS 1.49 1.45 1.43 1.40 1.38 1.44 1.44 2.29%
P/EPS 9.68 10.96 9.82 9.19 10.54 10.58 12.66 -16.34%
EY 10.33 9.13 10.18 10.88 9.48 9.45 7.90 19.51%
DY 10.77 7.66 7.84 7.53 3.49 6.81 7.14 31.42%
P/NAPS 1.29 1.27 1.27 1.18 1.17 1.23 1.22 3.77%

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