[APOLLO] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -8.15%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 153,639 165,544 175,337 183,274 195,355 189,470 181,144 -10.37%
PBT 31,017 26,898 25,442 20,248 22,255 23,765 24,364 17.41%
Tax -6,664 -4,788 -4,524 -1,684 -2,043 -2,842 -3,390 56.73%
NP 24,353 22,110 20,918 18,564 20,212 20,923 20,974 10.44%
-
NP to SH 24,353 22,110 20,918 18,564 20,212 20,923 20,974 10.44%
-
Tax Rate 21.48% 17.80% 17.78% 8.32% 9.18% 11.96% 13.91% -
Total Cost 129,286 143,434 154,419 164,710 175,143 168,547 160,170 -13.27%
-
Net Worth 201,600 195,946 188,924 181,503 186,241 183,139 176,630 9.18%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - 7,992 7,992 15,984 15,984 -
Div Payout % - - - 43.05% 39.54% 76.40% 76.21% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 201,600 195,946 188,924 181,503 186,241 183,139 176,630 9.18%
NOSH 80,000 79,977 80,052 79,957 79,931 79,973 79,923 0.06%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 15.85% 13.36% 11.93% 10.13% 10.35% 11.04% 11.58% -
ROE 12.08% 11.28% 11.07% 10.23% 10.85% 11.42% 11.87% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 192.05 206.99 219.03 229.21 244.40 236.92 226.65 -10.42%
EPS 30.44 27.65 26.13 23.22 25.29 26.16 26.24 10.37%
DPS 0.00 0.00 0.00 10.00 10.00 20.00 20.00 -
NAPS 2.52 2.45 2.36 2.27 2.33 2.29 2.21 9.11%
Adjusted Per Share Value based on latest NOSH - 79,957
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 192.05 206.93 219.17 229.09 244.19 236.84 226.43 -10.37%
EPS 30.44 27.64 26.15 23.21 25.27 26.15 26.22 10.43%
DPS 0.00 0.00 0.00 9.99 9.99 19.98 19.98 -
NAPS 2.52 2.4493 2.3616 2.2688 2.328 2.2892 2.2079 9.18%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.03 2.53 2.38 2.35 2.39 2.66 2.78 -
P/RPS 1.58 1.22 1.09 1.03 0.98 1.12 1.23 18.11%
P/EPS 9.95 9.15 9.11 10.12 9.45 10.17 10.59 -4.05%
EY 10.05 10.93 10.98 9.88 10.58 9.84 9.44 4.25%
DY 0.00 0.00 0.00 4.26 4.18 7.52 7.19 -
P/NAPS 1.20 1.03 1.01 1.04 1.03 1.16 1.26 -3.19%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 25/08/09 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 -
Price 2.73 2.72 2.43 2.31 2.34 2.53 2.61 -
P/RPS 1.42 1.31 1.11 1.01 0.96 1.07 1.15 15.05%
P/EPS 8.97 9.84 9.30 9.95 9.25 9.67 9.95 -6.66%
EY 11.15 10.16 10.75 10.05 10.81 10.34 10.05 7.14%
DY 0.00 0.00 0.00 4.33 4.27 7.91 7.66 -
P/NAPS 1.08 1.11 1.03 1.02 1.00 1.10 1.18 -5.71%

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