[APOLLO] QoQ TTM Result on 31-Jan-2008 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -2.49%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 195,355 189,470 181,144 169,104 161,123 156,801 154,272 16.96%
PBT 22,255 23,765 24,364 27,070 28,122 31,565 30,105 -18.16%
Tax -2,043 -2,842 -3,390 -5,300 -5,796 -5,696 -5,551 -48.48%
NP 20,212 20,923 20,974 21,770 22,326 25,869 24,554 -12.11%
-
NP to SH 20,212 20,923 20,974 21,770 22,326 25,869 24,554 -12.11%
-
Tax Rate 9.18% 11.96% 13.91% 19.58% 20.61% 18.05% 18.44% -
Total Cost 175,143 168,547 160,170 147,334 138,797 130,932 129,718 22.04%
-
Net Worth 186,241 183,139 176,630 177,797 180,629 176,828 171,228 5.73%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 7,992 15,984 15,984 15,993 15,993 16,004 16,004 -36.92%
Div Payout % 39.54% 76.40% 76.21% 73.47% 71.64% 61.87% 65.18% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 186,241 183,139 176,630 177,797 180,629 176,828 171,228 5.73%
NOSH 79,931 79,973 79,923 80,088 79,924 80,013 80,013 -0.06%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 10.35% 11.04% 11.58% 12.87% 13.86% 16.50% 15.92% -
ROE 10.85% 11.42% 11.87% 12.24% 12.36% 14.63% 14.34% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 244.40 236.92 226.65 211.15 201.59 195.97 192.81 17.04%
EPS 25.29 26.16 26.24 27.18 27.93 32.33 30.69 -12.05%
DPS 10.00 20.00 20.00 20.00 20.00 20.00 20.00 -36.87%
NAPS 2.33 2.29 2.21 2.22 2.26 2.21 2.14 5.80%
Adjusted Per Share Value based on latest NOSH - 80,088
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 244.19 236.84 226.43 211.38 201.40 196.00 192.84 16.96%
EPS 25.27 26.15 26.22 27.21 27.91 32.34 30.69 -12.09%
DPS 9.99 19.98 19.98 19.99 19.99 20.01 20.01 -36.93%
NAPS 2.328 2.2892 2.2079 2.2225 2.2579 2.2104 2.1404 5.73%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 2.39 2.66 2.78 2.85 3.00 2.91 2.78 -
P/RPS 0.98 1.12 1.23 1.35 1.49 1.48 1.44 -22.53%
P/EPS 9.45 10.17 10.59 10.48 10.74 9.00 9.06 2.83%
EY 10.58 9.84 9.44 9.54 9.31 11.11 11.04 -2.78%
DY 4.18 7.52 7.19 7.02 6.67 6.87 7.19 -30.22%
P/NAPS 1.03 1.16 1.26 1.28 1.33 1.32 1.30 -14.31%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 26/09/07 26/06/07 -
Price 2.34 2.53 2.61 2.63 2.93 2.86 2.82 -
P/RPS 0.96 1.07 1.15 1.25 1.45 1.46 1.46 -24.28%
P/EPS 9.25 9.67 9.95 9.68 10.49 8.85 9.19 0.43%
EY 10.81 10.34 10.05 10.34 9.53 11.30 10.88 -0.42%
DY 4.27 7.91 7.66 7.60 6.83 6.99 7.09 -28.57%
P/NAPS 1.00 1.10 1.18 1.18 1.30 1.29 1.32 -16.82%

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