[APOLLO] QoQ TTM Result on 31-Jul-2005 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 25.4%
YoY- 21.5%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 142,370 136,352 132,420 130,949 124,443 123,816 121,530 11.16%
PBT 26,367 27,000 22,616 21,842 17,228 15,047 17,047 33.85%
Tax -5,605 -6,193 -5,224 -4,077 -3,061 -2,267 -2,628 65.92%
NP 20,762 20,807 17,392 17,765 14,167 12,780 14,419 27.59%
-
NP to SH 20,762 20,807 17,392 17,765 14,167 12,780 14,419 27.59%
-
Tax Rate 21.26% 22.94% 23.10% 18.67% 17.77% 15.07% 15.42% -
Total Cost 121,608 115,545 115,028 113,184 110,276 111,036 107,111 8.85%
-
Net Worth 160,764 162,400 156,964 152,776 147,327 146,457 154,436 2.72%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 15,998 14,405 6,405 12,807 12,807 6,401 6,401 84.47%
Div Payout % 77.06% 69.23% 36.83% 72.09% 90.40% 50.09% 44.40% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 160,764 162,400 156,964 152,776 147,327 146,457 154,436 2.72%
NOSH 79,982 80,000 80,083 79,987 80,069 80,031 80,019 -0.03%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 14.58% 15.26% 13.13% 13.57% 11.38% 10.32% 11.86% -
ROE 12.91% 12.81% 11.08% 11.63% 9.62% 8.73% 9.34% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 178.00 170.44 165.35 163.71 155.42 154.71 151.88 11.19%
EPS 25.96 26.01 21.72 22.21 17.69 15.97 18.02 27.64%
DPS 20.00 18.00 8.00 16.00 16.00 8.00 8.00 84.51%
NAPS 2.01 2.03 1.96 1.91 1.84 1.83 1.93 2.75%
Adjusted Per Share Value based on latest NOSH - 79,987
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 177.96 170.44 165.53 163.69 155.55 154.77 151.91 11.16%
EPS 25.95 26.01 21.74 22.21 17.71 15.98 18.02 27.60%
DPS 20.00 18.01 8.01 16.01 16.01 8.00 8.00 84.51%
NAPS 2.0096 2.03 1.9621 1.9097 1.8416 1.8307 1.9305 2.72%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.58 2.40 2.40 2.27 2.25 2.41 2.44 -
P/RPS 1.45 1.41 1.45 1.39 1.45 1.56 1.61 -6.75%
P/EPS 9.94 9.23 11.05 10.22 12.72 15.09 13.54 -18.66%
EY 10.06 10.84 9.05 9.78 7.86 6.63 7.39 22.89%
DY 7.75 7.50 3.33 7.05 7.11 3.32 3.28 77.67%
P/NAPS 1.28 1.18 1.22 1.19 1.22 1.32 1.26 1.05%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 29/12/04 -
Price 2.55 2.39 2.29 2.35 2.24 2.33 2.33 -
P/RPS 1.43 1.40 1.38 1.44 1.44 1.51 1.53 -4.41%
P/EPS 9.82 9.19 10.54 10.58 12.66 14.59 12.93 -16.80%
EY 10.18 10.88 9.48 9.45 7.90 6.85 7.73 20.20%
DY 7.84 7.53 3.49 6.81 7.14 3.43 3.43 73.78%
P/NAPS 1.27 1.18 1.17 1.23 1.22 1.27 1.21 3.28%

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