[APOLLO] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -7.22%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 192,474 175,490 158,094 178,674 175,834 156,058 139,484 5.51%
PBT 25,473 25,486 34,241 21,630 27,118 31,165 27,977 -1.54%
Tax -8,138 -4,366 -7,856 -3,826 -6,101 -6,436 -6,405 4.06%
NP 17,334 21,120 26,385 17,804 21,017 24,729 21,572 -3.57%
-
NP to SH 17,334 21,120 26,385 17,804 21,017 24,729 21,572 -3.57%
-
Tax Rate 31.95% 17.13% 22.94% 17.69% 22.50% 20.65% 22.89% -
Total Cost 175,140 154,370 131,709 160,870 154,817 131,329 117,912 6.81%
-
Net Worth 205,599 206,399 196,770 181,613 177,633 170,427 162,430 4.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 21,333 26,666 - - 10,668 - 10,668 12.23%
Div Payout % 123.07% 126.26% - - 50.76% - 49.46% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 205,599 206,399 196,770 181,613 177,633 170,427 162,430 4.00%
NOSH 80,000 80,000 79,987 80,005 80,015 80,012 80,014 -0.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.01% 12.03% 16.69% 9.96% 11.95% 15.85% 15.47% -
ROE 8.43% 10.23% 13.41% 9.80% 11.83% 14.51% 13.28% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 240.59 219.36 197.65 223.33 219.75 195.04 174.32 5.51%
EPS 21.67 26.40 32.99 22.25 26.27 30.91 26.96 -3.57%
DPS 26.67 33.33 0.00 0.00 13.33 0.00 13.33 12.24%
NAPS 2.57 2.58 2.46 2.27 2.22 2.13 2.03 4.00%
Adjusted Per Share Value based on latest NOSH - 79,957
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 240.59 219.36 197.62 223.34 219.79 195.07 174.36 5.51%
EPS 21.67 26.40 32.98 22.26 26.27 30.91 26.97 -3.57%
DPS 26.67 33.33 0.00 0.00 13.34 0.00 13.34 12.23%
NAPS 2.57 2.58 2.4596 2.2702 2.2204 2.1303 2.0304 4.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 3.00 3.00 2.81 2.35 2.85 2.98 2.40 -
P/RPS 1.25 1.37 1.42 1.05 1.30 1.53 1.38 -1.63%
P/EPS 13.85 11.36 8.52 10.56 10.85 9.64 8.90 7.64%
EY 7.22 8.80 11.74 9.47 9.22 10.37 11.23 -7.09%
DY 8.89 11.11 0.00 0.00 4.68 0.00 5.56 8.13%
P/NAPS 1.17 1.16 1.14 1.04 1.28 1.40 1.18 -0.14%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 29/03/06 -
Price 3.02 2.91 2.91 2.31 2.63 2.80 2.39 -
P/RPS 1.26 1.33 1.47 1.03 1.20 1.44 1.37 -1.38%
P/EPS 13.94 11.02 8.82 10.38 10.01 9.06 8.86 7.84%
EY 7.17 9.07 11.34 9.63 9.99 11.04 11.28 -7.27%
DY 8.83 11.45 0.00 0.00 5.07 0.00 5.58 7.94%
P/NAPS 1.18 1.13 1.18 1.02 1.18 1.31 1.18 0.00%

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