[APOLLO] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -3.4%
YoY- -9.47%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 165,544 175,337 183,274 195,355 189,470 181,144 169,104 -1.40%
PBT 26,898 25,442 20,248 22,255 23,765 24,364 27,070 -0.42%
Tax -4,788 -4,524 -1,684 -2,043 -2,842 -3,390 -5,300 -6.55%
NP 22,110 20,918 18,564 20,212 20,923 20,974 21,770 1.03%
-
NP to SH 22,110 20,918 18,564 20,212 20,923 20,974 21,770 1.03%
-
Tax Rate 17.80% 17.78% 8.32% 9.18% 11.96% 13.91% 19.58% -
Total Cost 143,434 154,419 164,710 175,143 168,547 160,170 147,334 -1.77%
-
Net Worth 195,946 188,924 181,503 186,241 183,139 176,630 177,797 6.70%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - 7,992 7,992 15,984 15,984 15,993 -
Div Payout % - - 43.05% 39.54% 76.40% 76.21% 73.47% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 195,946 188,924 181,503 186,241 183,139 176,630 177,797 6.70%
NOSH 79,977 80,052 79,957 79,931 79,973 79,923 80,088 -0.09%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.36% 11.93% 10.13% 10.35% 11.04% 11.58% 12.87% -
ROE 11.28% 11.07% 10.23% 10.85% 11.42% 11.87% 12.24% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 206.99 219.03 229.21 244.40 236.92 226.65 211.15 -1.31%
EPS 27.65 26.13 23.22 25.29 26.16 26.24 27.18 1.15%
DPS 0.00 0.00 10.00 10.00 20.00 20.00 20.00 -
NAPS 2.45 2.36 2.27 2.33 2.29 2.21 2.22 6.79%
Adjusted Per Share Value based on latest NOSH - 79,931
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 206.93 219.17 229.09 244.19 236.84 226.43 211.38 -1.40%
EPS 27.64 26.15 23.21 25.27 26.15 26.22 27.21 1.05%
DPS 0.00 0.00 9.99 9.99 19.98 19.98 19.99 -
NAPS 2.4493 2.3616 2.2688 2.328 2.2892 2.2079 2.2225 6.69%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.53 2.38 2.35 2.39 2.66 2.78 2.85 -
P/RPS 1.22 1.09 1.03 0.98 1.12 1.23 1.35 -6.53%
P/EPS 9.15 9.11 10.12 9.45 10.17 10.59 10.48 -8.65%
EY 10.93 10.98 9.88 10.58 9.84 9.44 9.54 9.50%
DY 0.00 0.00 4.26 4.18 7.52 7.19 7.02 -
P/NAPS 1.03 1.01 1.04 1.03 1.16 1.26 1.28 -13.49%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/08/09 25/06/09 26/03/09 19/12/08 26/09/08 26/06/08 27/03/08 -
Price 2.72 2.43 2.31 2.34 2.53 2.61 2.63 -
P/RPS 1.31 1.11 1.01 0.96 1.07 1.15 1.25 3.17%
P/EPS 9.84 9.30 9.95 9.25 9.67 9.95 9.68 1.09%
EY 10.16 10.75 10.05 10.81 10.34 10.05 10.34 -1.16%
DY 0.00 0.00 4.33 4.27 7.91 7.66 7.60 -
P/NAPS 1.11 1.03 1.02 1.00 1.10 1.18 1.18 -3.99%

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