[APOLLO] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -1.75%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 158,094 178,674 175,834 156,058 139,484 123,605 117,814 5.01%
PBT 34,241 21,630 27,118 31,165 27,977 14,950 21,461 8.08%
Tax -7,856 -3,826 -6,101 -6,436 -6,405 -2,230 -4,182 11.06%
NP 26,385 17,804 21,017 24,729 21,572 12,720 17,278 7.30%
-
NP to SH 26,385 17,804 21,017 24,729 21,572 12,720 17,278 7.30%
-
Tax Rate 22.94% 17.69% 22.50% 20.65% 22.89% 14.92% 19.49% -
Total Cost 131,709 160,870 154,817 131,329 117,912 110,885 100,536 4.59%
-
Net Worth 196,770 181,613 177,633 170,427 162,430 146,338 148,788 4.76%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - 10,668 - 10,668 - 21,331 -
Div Payout % - - 50.76% - 49.46% - 123.46% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 196,770 181,613 177,633 170,427 162,430 146,338 148,788 4.76%
NOSH 79,987 80,005 80,015 80,012 80,014 79,966 79,993 -0.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 16.69% 9.96% 11.95% 15.85% 15.47% 10.29% 14.67% -
ROE 13.41% 9.80% 11.83% 14.51% 13.28% 8.69% 11.61% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 197.65 223.33 219.75 195.04 174.32 154.57 147.28 5.02%
EPS 32.99 22.25 26.27 30.91 26.96 15.91 21.60 7.30%
DPS 0.00 0.00 13.33 0.00 13.33 0.00 26.67 -
NAPS 2.46 2.27 2.22 2.13 2.03 1.83 1.86 4.76%
Adjusted Per Share Value based on latest NOSH - 80,026
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 197.62 223.34 219.79 195.07 174.36 154.51 147.27 5.01%
EPS 32.98 22.26 26.27 30.91 26.97 15.90 21.60 7.30%
DPS 0.00 0.00 13.34 0.00 13.34 0.00 26.66 -
NAPS 2.4596 2.2702 2.2204 2.1303 2.0304 1.8292 1.8599 4.76%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.81 2.35 2.85 2.98 2.40 2.41 2.40 -
P/RPS 1.42 1.05 1.30 1.53 1.38 1.56 1.63 -2.27%
P/EPS 8.52 10.56 10.85 9.64 8.90 15.15 11.11 -4.32%
EY 11.74 9.47 9.22 10.37 11.23 6.60 9.00 4.52%
DY 0.00 0.00 4.68 0.00 5.56 0.00 11.11 -
P/NAPS 1.14 1.04 1.28 1.40 1.18 1.32 1.29 -2.03%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 26/03/09 27/03/08 29/03/07 29/03/06 30/03/05 30/03/04 -
Price 2.91 2.31 2.63 2.80 2.39 2.33 2.29 -
P/RPS 1.47 1.03 1.20 1.44 1.37 1.51 1.55 -0.87%
P/EPS 8.82 10.38 10.01 9.06 8.86 14.65 10.60 -3.01%
EY 11.34 9.63 9.99 11.04 11.28 6.83 9.43 3.11%
DY 0.00 0.00 5.07 0.00 5.58 0.00 11.64 -
P/NAPS 1.18 1.02 1.18 1.31 1.18 1.27 1.23 -0.68%

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