[APOLLO] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -2.1%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 145,385 142,370 136,352 132,420 130,949 124,443 123,816 11.33%
PBT 24,962 26,367 27,000 22,616 21,842 17,228 15,047 40.26%
Tax -5,769 -5,605 -6,193 -5,224 -4,077 -3,061 -2,267 86.71%
NP 19,193 20,762 20,807 17,392 17,765 14,167 12,780 31.23%
-
NP to SH 19,193 20,762 20,807 17,392 17,765 14,167 12,780 31.23%
-
Tax Rate 23.11% 21.26% 22.94% 23.10% 18.67% 17.77% 15.07% -
Total Cost 126,192 121,608 115,545 115,028 113,184 110,276 111,036 8.92%
-
Net Worth 165,531 160,764 162,400 156,964 152,776 147,327 146,457 8.52%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 16,118 15,998 14,405 6,405 12,807 12,807 6,401 85.40%
Div Payout % 83.98% 77.06% 69.23% 36.83% 72.09% 90.40% 50.09% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 165,531 160,764 162,400 156,964 152,776 147,327 146,457 8.52%
NOSH 79,966 79,982 80,000 80,083 79,987 80,069 80,031 -0.05%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 13.20% 14.58% 15.26% 13.13% 13.57% 11.38% 10.32% -
ROE 11.59% 12.91% 12.81% 11.08% 11.63% 9.62% 8.73% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 181.81 178.00 170.44 165.35 163.71 155.42 154.71 11.39%
EPS 24.00 25.96 26.01 21.72 22.21 17.69 15.97 31.29%
DPS 20.15 20.00 18.00 8.00 16.00 16.00 8.00 85.43%
NAPS 2.07 2.01 2.03 1.96 1.91 1.84 1.83 8.58%
Adjusted Per Share Value based on latest NOSH - 80,083
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 181.73 177.96 170.44 165.53 163.69 155.55 154.77 11.33%
EPS 23.99 25.95 26.01 21.74 22.21 17.71 15.98 31.20%
DPS 20.15 20.00 18.01 8.01 16.01 16.01 8.00 85.43%
NAPS 2.0691 2.0096 2.03 1.9621 1.9097 1.8416 1.8307 8.52%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.59 2.58 2.40 2.40 2.27 2.25 2.41 -
P/RPS 1.42 1.45 1.41 1.45 1.39 1.45 1.56 -6.09%
P/EPS 10.79 9.94 9.23 11.05 10.22 12.72 15.09 -20.08%
EY 9.27 10.06 10.84 9.05 9.78 7.86 6.63 25.11%
DY 7.78 7.75 7.50 3.33 7.05 7.11 3.32 76.70%
P/NAPS 1.25 1.28 1.18 1.22 1.19 1.22 1.32 -3.57%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 28/06/06 29/03/06 23/12/05 30/09/05 19/07/05 30/03/05 -
Price 2.63 2.55 2.39 2.29 2.35 2.24 2.33 -
P/RPS 1.45 1.43 1.40 1.38 1.44 1.44 1.51 -2.67%
P/EPS 10.96 9.82 9.19 10.54 10.58 12.66 14.59 -17.40%
EY 9.13 10.18 10.88 9.48 9.45 7.90 6.85 21.17%
DY 7.66 7.84 7.53 3.49 6.81 7.14 3.43 71.10%
P/NAPS 1.27 1.27 1.18 1.17 1.23 1.22 1.27 0.00%

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