[APOLLO] QoQ TTM Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 10.14%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 163,897 159,531 159,902 153,639 165,544 175,337 183,274 -7.19%
PBT 30,144 32,247 34,900 31,017 26,898 25,442 20,248 30.47%
Tax -7,237 -7,570 -7,546 -6,664 -4,788 -4,524 -1,684 165.03%
NP 22,907 24,677 27,354 24,353 22,110 20,918 18,564 15.08%
-
NP to SH 22,907 24,677 27,354 24,353 22,110 20,918 18,564 15.08%
-
Tax Rate 24.01% 23.48% 21.62% 21.48% 17.80% 17.78% 8.32% -
Total Cost 140,990 134,854 132,548 129,286 143,434 154,419 164,710 -9.87%
-
Net Worth 209,447 203,199 196,770 201,600 195,946 188,924 181,503 10.04%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 19,985 - - - - - 7,992 84.54%
Div Payout % 87.25% - - - - - 43.05% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 209,447 203,199 196,770 201,600 195,946 188,924 181,503 10.04%
NOSH 79,941 79,999 79,988 80,000 79,977 80,052 79,957 -0.01%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 13.98% 15.47% 17.11% 15.85% 13.36% 11.93% 10.13% -
ROE 10.94% 12.14% 13.90% 12.08% 11.28% 11.07% 10.23% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 205.02 199.41 199.91 192.05 206.99 219.03 229.21 -7.18%
EPS 28.65 30.85 34.20 30.44 27.65 26.13 23.22 15.08%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 10.00 84.51%
NAPS 2.62 2.54 2.46 2.52 2.45 2.36 2.27 10.06%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 204.87 199.41 199.88 192.05 206.93 219.17 229.09 -7.19%
EPS 28.63 30.85 34.19 30.44 27.64 26.15 23.21 15.06%
DPS 24.98 0.00 0.00 0.00 0.00 0.00 9.99 84.53%
NAPS 2.6181 2.54 2.4596 2.52 2.4493 2.3616 2.2688 10.04%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.11 2.90 2.81 3.03 2.53 2.38 2.35 -
P/RPS 1.52 1.45 1.41 1.58 1.22 1.09 1.03 29.71%
P/EPS 10.85 9.40 8.22 9.95 9.15 9.11 10.12 4.76%
EY 9.21 10.64 12.17 10.05 10.93 10.98 9.88 -4.58%
DY 8.04 0.00 0.00 0.00 0.00 0.00 4.26 52.89%
P/NAPS 1.19 1.14 1.14 1.20 1.03 1.01 1.04 9.42%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 -
Price 3.37 2.93 2.91 2.73 2.72 2.43 2.31 -
P/RPS 1.64 1.47 1.46 1.42 1.31 1.11 1.01 38.27%
P/EPS 11.76 9.50 8.51 8.97 9.84 9.30 9.95 11.82%
EY 8.50 10.53 11.75 11.15 10.16 10.75 10.05 -10.59%
DY 7.42 0.00 0.00 0.00 0.00 0.00 4.33 43.34%
P/NAPS 1.29 1.15 1.18 1.08 1.11 1.03 1.02 16.99%

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