[APOLLO] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -1.77%
YoY- -24.22%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 190,202 182,064 176,292 172,579 163,862 163,897 159,531 12.40%
PBT 21,513 20,364 22,576 25,681 26,883 30,144 32,247 -23.59%
Tax -5,784 -4,819 -4,722 -4,953 -5,782 -7,237 -7,570 -16.38%
NP 15,729 15,545 17,854 20,728 21,101 22,907 24,677 -25.87%
-
NP to SH 15,729 15,545 17,854 20,728 21,101 22,907 24,677 -25.87%
-
Tax Rate 26.89% 23.66% 20.92% 19.29% 21.51% 24.01% 23.48% -
Total Cost 174,473 166,519 158,438 151,851 142,761 140,990 134,854 18.67%
-
Net Worth 216,104 211,933 208,592 206,464 215,308 209,447 203,199 4.17%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 15,994 15,994 19,985 19,985 19,985 19,985 - -
Div Payout % 101.69% 102.89% 111.94% 96.42% 94.71% 87.25% - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 216,104 211,933 208,592 206,464 215,308 209,447 203,199 4.17%
NOSH 80,038 79,974 79,920 80,025 80,040 79,941 79,999 0.03%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 8.27% 8.54% 10.13% 12.01% 12.88% 13.98% 15.47% -
ROE 7.28% 7.33% 8.56% 10.04% 9.80% 10.94% 12.14% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 237.64 227.65 220.58 215.66 204.72 205.02 199.41 12.36%
EPS 19.65 19.44 22.34 25.90 26.36 28.65 30.85 -25.90%
DPS 20.00 20.00 25.00 25.00 25.00 25.00 0.00 -
NAPS 2.70 2.65 2.61 2.58 2.69 2.62 2.54 4.14%
Adjusted Per Share Value based on latest NOSH - 80,025
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 237.75 227.58 220.37 215.72 204.83 204.87 199.41 12.40%
EPS 19.66 19.43 22.32 25.91 26.38 28.63 30.85 -25.88%
DPS 19.99 19.99 24.98 24.98 24.98 24.98 0.00 -
NAPS 2.7013 2.6492 2.6074 2.5808 2.6914 2.6181 2.54 4.17%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 3.14 3.08 3.05 3.00 3.40 3.11 2.90 -
P/RPS 1.32 1.35 1.38 1.39 1.66 1.52 1.45 -6.05%
P/EPS 15.98 15.85 13.65 11.58 12.90 10.85 9.40 42.30%
EY 6.26 6.31 7.32 8.63 7.75 9.21 10.64 -29.71%
DY 6.37 6.49 8.20 8.33 7.35 8.04 0.00 -
P/NAPS 1.16 1.16 1.17 1.16 1.26 1.19 1.14 1.16%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 30/09/10 29/06/10 -
Price 2.90 2.98 3.08 2.91 3.42 3.37 2.93 -
P/RPS 1.22 1.31 1.40 1.35 1.67 1.64 1.47 -11.65%
P/EPS 14.76 15.33 13.79 11.23 12.97 11.76 9.50 34.03%
EY 6.78 6.52 7.25 8.90 7.71 8.50 10.53 -25.37%
DY 6.90 6.71 8.12 8.59 7.31 7.42 0.00 -
P/NAPS 1.07 1.12 1.18 1.13 1.27 1.29 1.15 -4.68%

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