[APOLLO] YoY Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -6.47%
YoY- 17.97%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 222,746 200,548 176,292 159,531 175,337 181,144 154,272 6.30%
PBT 42,450 28,596 22,577 32,247 25,442 24,364 30,105 5.88%
Tax -10,366 -6,852 -4,723 -7,570 -4,524 -3,389 -5,551 10.95%
NP 32,084 21,744 17,854 24,677 20,918 20,975 24,554 4.55%
-
NP to SH 32,084 21,744 17,854 24,677 20,918 20,975 24,554 4.55%
-
Tax Rate 24.42% 23.96% 20.92% 23.48% 17.78% 13.91% 18.44% -
Total Cost 190,662 178,804 158,438 134,854 154,419 160,169 129,718 6.62%
-
Net Worth 230,400 214,370 208,776 203,175 188,781 176,791 171,220 5.06%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 16,000 15,997 19,997 - - 19,999 20,002 -3.64%
Div Payout % 49.87% 73.57% 112.01% - - 95.35% 81.46% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 230,400 214,370 208,776 203,175 188,781 176,791 171,220 5.06%
NOSH 80,000 79,988 79,991 79,990 79,992 79,996 80,009 -0.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 14.40% 10.84% 10.13% 15.47% 11.93% 11.58% 15.92% -
ROE 13.93% 10.14% 8.55% 12.15% 11.08% 11.86% 14.34% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 278.43 250.72 220.39 199.44 219.19 226.44 192.82 6.30%
EPS 40.11 27.18 22.32 30.85 26.15 26.22 30.69 4.55%
DPS 20.00 20.00 25.00 0.00 0.00 25.00 25.00 -3.64%
NAPS 2.88 2.68 2.61 2.54 2.36 2.21 2.14 5.06%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 278.43 250.69 220.37 199.41 219.17 226.43 192.84 6.30%
EPS 40.11 27.18 22.32 30.85 26.15 26.22 30.69 4.55%
DPS 20.00 20.00 25.00 0.00 0.00 25.00 25.00 -3.64%
NAPS 2.88 2.6796 2.6097 2.5397 2.3598 2.2099 2.1403 5.06%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.81 2.93 3.05 2.90 2.38 2.78 2.78 -
P/RPS 1.37 1.17 1.38 1.45 1.09 1.23 1.44 -0.82%
P/EPS 9.50 10.78 13.66 9.40 9.10 10.60 9.06 0.79%
EY 10.53 9.28 7.32 10.64 10.99 9.43 11.04 -0.78%
DY 5.25 6.83 8.20 0.00 0.00 8.99 8.99 -8.56%
P/NAPS 1.32 1.09 1.17 1.14 1.01 1.26 1.30 0.25%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 28/06/12 24/06/11 29/06/10 25/06/09 26/06/08 26/06/07 -
Price 4.20 2.95 3.08 2.93 2.43 2.61 2.82 -
P/RPS 1.51 1.18 1.40 1.47 1.11 1.15 1.46 0.56%
P/EPS 10.47 10.85 13.80 9.50 9.29 9.95 9.19 2.19%
EY 9.55 9.21 7.25 10.53 10.76 10.05 10.88 -2.14%
DY 4.76 6.78 8.12 0.00 0.00 9.58 8.87 -9.84%
P/NAPS 1.46 1.10 1.18 1.15 1.03 1.18 1.32 1.69%

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