[APOLLO] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 12.32%
YoY- 47.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 163,862 163,897 159,531 159,902 153,639 165,544 175,337 -4.40%
PBT 26,883 30,144 32,247 34,900 31,017 26,898 25,442 3.73%
Tax -5,782 -7,237 -7,570 -7,546 -6,664 -4,788 -4,524 17.71%
NP 21,101 22,907 24,677 27,354 24,353 22,110 20,918 0.58%
-
NP to SH 21,101 22,907 24,677 27,354 24,353 22,110 20,918 0.58%
-
Tax Rate 21.51% 24.01% 23.48% 21.62% 21.48% 17.80% 17.78% -
Total Cost 142,761 140,990 134,854 132,548 129,286 143,434 154,419 -5.08%
-
Net Worth 215,308 209,447 203,199 196,770 201,600 195,946 188,924 9.08%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 19,985 19,985 - - - - - -
Div Payout % 94.71% 87.25% - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 215,308 209,447 203,199 196,770 201,600 195,946 188,924 9.08%
NOSH 80,040 79,941 79,999 79,988 80,000 79,977 80,052 -0.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 12.88% 13.98% 15.47% 17.11% 15.85% 13.36% 11.93% -
ROE 9.80% 10.94% 12.14% 13.90% 12.08% 11.28% 11.07% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 204.72 205.02 199.41 199.91 192.05 206.99 219.03 -4.39%
EPS 26.36 28.65 30.85 34.20 30.44 27.65 26.13 0.58%
DPS 25.00 25.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.62 2.54 2.46 2.52 2.45 2.36 9.09%
Adjusted Per Share Value based on latest NOSH - 79,988
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 204.83 204.87 199.41 199.88 192.05 206.93 219.17 -4.39%
EPS 26.38 28.63 30.85 34.19 30.44 27.64 26.15 0.58%
DPS 24.98 24.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6914 2.6181 2.54 2.4596 2.52 2.4493 2.3616 9.07%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.40 3.11 2.90 2.81 3.03 2.53 2.38 -
P/RPS 1.66 1.52 1.45 1.41 1.58 1.22 1.09 32.26%
P/EPS 12.90 10.85 9.40 8.22 9.95 9.15 9.11 26.01%
EY 7.75 9.21 10.64 12.17 10.05 10.93 10.98 -20.67%
DY 7.35 8.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.14 1.14 1.20 1.03 1.01 15.83%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 13/12/10 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 -
Price 3.42 3.37 2.93 2.91 2.73 2.72 2.43 -
P/RPS 1.67 1.64 1.47 1.46 1.42 1.31 1.11 31.20%
P/EPS 12.97 11.76 9.50 8.51 8.97 9.84 9.30 24.75%
EY 7.71 8.50 10.53 11.75 11.15 10.16 10.75 -19.82%
DY 7.31 7.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.29 1.15 1.18 1.08 1.11 1.03 14.94%

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