[APOLLO] YoY Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 16.03%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 139,484 123,605 117,814 111,344 94,465 100,022 102,369 5.28%
PBT 27,977 14,950 21,461 21,721 18,058 24,114 23,734 2.77%
Tax -6,405 -2,230 -4,182 -6,222 -4,606 -5,818 -6,101 0.81%
NP 21,572 12,720 17,278 15,498 13,452 18,296 17,633 3.41%
-
NP to SH 21,572 12,720 17,278 15,498 13,452 18,296 17,633 3.41%
-
Tax Rate 22.89% 14.92% 19.49% 28.65% 25.51% 24.13% 25.71% -
Total Cost 117,912 110,885 100,536 95,845 81,013 81,726 84,736 5.65%
-
Net Worth 162,430 146,338 148,788 153,599 132,069 125,181 104,275 7.65%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 10,668 - 21,331 - - - - -
Div Payout % 49.46% - 123.46% - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 162,430 146,338 148,788 153,599 132,069 125,181 104,275 7.65%
NOSH 80,014 79,966 79,993 79,999 68,076 39,994 40,003 12.23%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 15.47% 10.29% 14.67% 13.92% 14.24% 18.29% 17.23% -
ROE 13.28% 8.69% 11.61% 10.09% 10.19% 14.62% 16.91% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 174.32 154.57 147.28 139.18 138.76 250.09 255.90 -6.19%
EPS 26.96 15.91 21.60 19.37 19.76 45.75 44.08 -7.86%
DPS 13.33 0.00 26.67 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.83 1.86 1.92 1.94 3.13 2.6067 -4.07%
Adjusted Per Share Value based on latest NOSH - 80,016
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 174.36 154.51 147.27 139.18 118.08 125.03 127.96 5.28%
EPS 26.97 15.90 21.60 19.37 16.81 22.87 22.04 3.41%
DPS 13.34 0.00 26.66 0.00 0.00 0.00 0.00 -
NAPS 2.0304 1.8292 1.8599 1.92 1.6509 1.5648 1.3034 7.66%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.40 2.41 2.40 1.66 1.72 3.32 3.90 -
P/RPS 1.38 1.56 1.63 1.19 1.24 1.33 1.52 -1.59%
P/EPS 8.90 15.15 11.11 8.57 8.70 7.26 8.85 0.09%
EY 11.23 6.60 9.00 11.67 11.49 13.78 11.30 -0.10%
DY 5.56 0.00 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.32 1.29 0.86 0.89 1.06 1.50 -3.91%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 30/03/05 30/03/04 25/03/03 29/03/02 30/03/01 23/03/00 -
Price 2.39 2.33 2.29 1.64 1.76 3.20 5.00 -
P/RPS 1.37 1.51 1.55 1.18 1.27 1.28 1.95 -5.70%
P/EPS 8.86 14.65 10.60 8.47 8.91 7.00 11.34 -4.02%
EY 11.28 6.83 9.43 11.81 11.23 14.30 8.82 4.18%
DY 5.58 0.00 11.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.27 1.23 0.85 0.91 1.02 1.92 -7.78%

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