[APOLLO] YoY Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -9.82%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 142,370 124,443 119,473 113,409 93,429 100,779 107,782 4.74%
PBT 26,366 17,228 19,931 18,630 17,925 22,224 24,538 1.20%
Tax -5,604 -3,061 -3,731 -4,654 -4,202 -2,479 -6,132 -1.48%
NP 20,762 14,167 16,200 13,976 13,723 19,745 18,406 2.02%
-
NP to SH 20,762 14,167 16,200 13,976 13,723 19,745 18,406 2.02%
-
Tax Rate 21.25% 17.77% 18.72% 24.98% 23.44% 11.15% 24.99% -
Total Cost 121,608 110,276 103,273 99,433 79,706 81,034 89,376 5.26%
-
Net Worth 160,815 147,189 147,200 156,000 136,236 127,606 111,587 6.27%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 16,001 18,398 8,000 16,000 5,676 4,800 - -
Div Payout % 77.07% 129.87% 49.38% 114.48% 41.37% 24.31% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 160,815 147,189 147,200 156,000 136,236 127,606 111,587 6.27%
NOSH 80,007 79,994 80,000 80,000 70,956 40,002 39,995 12.24%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 14.58% 11.38% 13.56% 12.32% 14.69% 19.59% 17.08% -
ROE 12.91% 9.62% 11.01% 8.96% 10.07% 15.47% 16.49% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 177.95 155.56 149.34 141.76 131.67 251.93 269.48 -6.67%
EPS 25.95 17.71 20.25 17.47 19.34 49.36 46.02 -9.10%
DPS 20.00 23.00 10.00 20.00 8.00 12.00 0.00 -
NAPS 2.01 1.84 1.84 1.95 1.92 3.19 2.79 -5.31%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 177.96 155.55 149.34 141.76 116.79 125.97 134.73 4.74%
EPS 25.95 17.71 20.25 17.47 17.15 24.68 23.01 2.02%
DPS 20.00 23.00 10.00 20.00 7.10 6.00 0.00 -
NAPS 2.0102 1.8399 1.84 1.95 1.703 1.5951 1.3948 6.27%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.58 2.25 2.19 1.70 1.88 3.20 5.45 -
P/RPS 1.45 1.45 1.47 1.20 1.43 1.27 2.02 -5.37%
P/EPS 9.94 12.70 10.81 9.73 9.72 6.48 11.84 -2.87%
EY 10.06 7.87 9.25 10.28 10.29 15.43 8.44 2.96%
DY 7.75 10.22 4.57 11.76 4.26 3.75 0.00 -
P/NAPS 1.28 1.22 1.19 0.87 0.98 1.00 1.95 -6.77%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 19/07/05 29/06/04 27/06/03 28/06/02 28/06/01 30/06/00 -
Price 2.55 2.24 2.24 1.84 1.72 3.14 4.30 -
P/RPS 1.43 1.44 1.50 1.30 1.31 1.25 1.60 -1.85%
P/EPS 9.83 12.65 11.06 10.53 8.89 6.36 9.34 0.85%
EY 10.18 7.91 9.04 9.49 11.24 15.72 10.70 -0.82%
DY 7.84 10.27 4.46 10.87 4.65 3.82 0.00 -
P/NAPS 1.27 1.22 1.22 0.94 0.90 0.98 1.54 -3.16%

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