[APOLLO] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 1.25%
YoY- 48.2%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 224,065 192,474 175,490 158,094 178,674 175,834 156,058 6.20%
PBT 43,834 25,473 25,486 34,241 21,630 27,118 31,165 5.84%
Tax -10,565 -8,138 -4,366 -7,856 -3,826 -6,101 -6,436 8.60%
NP 33,269 17,334 21,120 26,385 17,804 21,017 24,729 5.06%
-
NP to SH 33,269 17,334 21,120 26,385 17,804 21,017 24,729 5.06%
-
Tax Rate 24.10% 31.95% 17.13% 22.94% 17.69% 22.50% 20.65% -
Total Cost 190,796 175,140 154,370 131,709 160,870 154,817 131,329 6.41%
-
Net Worth 223,199 205,599 206,399 196,770 181,613 177,633 170,427 4.59%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 21,333 21,333 26,666 - - 10,668 - -
Div Payout % 64.12% 123.07% 126.26% - - 50.76% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 223,199 205,599 206,399 196,770 181,613 177,633 170,427 4.59%
NOSH 80,000 80,000 80,000 79,987 80,005 80,015 80,012 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 14.85% 9.01% 12.03% 16.69% 9.96% 11.95% 15.85% -
ROE 14.91% 8.43% 10.23% 13.41% 9.80% 11.83% 14.51% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 280.08 240.59 219.36 197.65 223.33 219.75 195.04 6.21%
EPS 41.59 21.67 26.40 32.99 22.25 26.27 30.91 5.06%
DPS 26.67 26.67 33.33 0.00 0.00 13.33 0.00 -
NAPS 2.79 2.57 2.58 2.46 2.27 2.22 2.13 4.59%
Adjusted Per Share Value based on latest NOSH - 79,988
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 280.08 240.59 219.36 197.62 223.34 219.79 195.07 6.20%
EPS 41.59 21.67 26.40 32.98 22.26 26.27 30.91 5.06%
DPS 26.67 26.67 33.33 0.00 0.00 13.34 0.00 -
NAPS 2.79 2.57 2.58 2.4596 2.2702 2.2204 2.1303 4.59%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.23 3.00 3.00 2.81 2.35 2.85 2.98 -
P/RPS 1.15 1.25 1.37 1.42 1.05 1.30 1.53 -4.64%
P/EPS 7.77 13.85 11.36 8.52 10.56 10.85 9.64 -3.52%
EY 12.88 7.22 8.80 11.74 9.47 9.22 10.37 3.67%
DY 8.26 8.89 11.11 0.00 0.00 4.68 0.00 -
P/NAPS 1.16 1.17 1.16 1.14 1.04 1.28 1.40 -3.08%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 -
Price 3.55 3.02 2.91 2.91 2.31 2.63 2.80 -
P/RPS 1.27 1.26 1.33 1.47 1.03 1.20 1.44 -2.07%
P/EPS 8.54 13.94 11.02 8.82 10.38 10.01 9.06 -0.97%
EY 11.71 7.17 9.07 11.34 9.63 9.99 11.04 0.98%
DY 7.51 8.83 11.45 0.00 0.00 5.07 0.00 -
P/NAPS 1.27 1.18 1.13 1.18 1.02 1.18 1.31 -0.51%

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