[APOLLO] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -0.24%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 175,337 183,274 195,355 189,470 181,144 169,104 161,123 5.80%
PBT 25,442 20,248 22,255 23,765 24,364 27,070 28,122 -6.46%
Tax -4,524 -1,684 -2,043 -2,842 -3,390 -5,300 -5,796 -15.23%
NP 20,918 18,564 20,212 20,923 20,974 21,770 22,326 -4.25%
-
NP to SH 20,918 18,564 20,212 20,923 20,974 21,770 22,326 -4.25%
-
Tax Rate 17.78% 8.32% 9.18% 11.96% 13.91% 19.58% 20.61% -
Total Cost 154,419 164,710 175,143 168,547 160,170 147,334 138,797 7.37%
-
Net Worth 188,924 181,503 186,241 183,139 176,630 177,797 180,629 3.04%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 7,992 7,992 15,984 15,984 15,993 15,993 -
Div Payout % - 43.05% 39.54% 76.40% 76.21% 73.47% 71.64% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 188,924 181,503 186,241 183,139 176,630 177,797 180,629 3.04%
NOSH 80,052 79,957 79,931 79,973 79,923 80,088 79,924 0.10%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.93% 10.13% 10.35% 11.04% 11.58% 12.87% 13.86% -
ROE 11.07% 10.23% 10.85% 11.42% 11.87% 12.24% 12.36% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 219.03 229.21 244.40 236.92 226.65 211.15 201.59 5.69%
EPS 26.13 23.22 25.29 26.16 26.24 27.18 27.93 -4.34%
DPS 0.00 10.00 10.00 20.00 20.00 20.00 20.00 -
NAPS 2.36 2.27 2.33 2.29 2.21 2.22 2.26 2.93%
Adjusted Per Share Value based on latest NOSH - 79,973
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 219.17 229.09 244.19 236.84 226.43 211.38 201.40 5.80%
EPS 26.15 23.21 25.27 26.15 26.22 27.21 27.91 -4.25%
DPS 0.00 9.99 9.99 19.98 19.98 19.99 19.99 -
NAPS 2.3616 2.2688 2.328 2.2892 2.2079 2.2225 2.2579 3.04%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.38 2.35 2.39 2.66 2.78 2.85 3.00 -
P/RPS 1.09 1.03 0.98 1.12 1.23 1.35 1.49 -18.82%
P/EPS 9.11 10.12 9.45 10.17 10.59 10.48 10.74 -10.40%
EY 10.98 9.88 10.58 9.84 9.44 9.54 9.31 11.63%
DY 0.00 4.26 4.18 7.52 7.19 7.02 6.67 -
P/NAPS 1.01 1.04 1.03 1.16 1.26 1.28 1.33 -16.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 -
Price 2.43 2.31 2.34 2.53 2.61 2.63 2.93 -
P/RPS 1.11 1.01 0.96 1.07 1.15 1.25 1.45 -16.33%
P/EPS 9.30 9.95 9.25 9.67 9.95 9.68 10.49 -7.72%
EY 10.75 10.05 10.81 10.34 10.05 10.34 9.53 8.36%
DY 0.00 4.33 4.27 7.91 7.66 7.60 6.83 -
P/NAPS 1.03 1.02 1.00 1.10 1.18 1.18 1.30 -14.38%

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