[APOLLO] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 24.9%
YoY- 59.1%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 152,356 140,296 114,272 114,280 99,712 86,668 97,028 7.80%
PBT 26,384 32,004 13,548 20,776 14,892 16,316 25,084 0.84%
Tax -7,128 -6,472 -2,408 -3,320 -3,920 -3,584 -6,648 1.16%
NP 19,256 25,532 11,140 17,456 10,972 12,732 18,436 0.72%
-
NP to SH 19,256 25,532 11,140 17,456 10,972 12,732 18,436 0.72%
-
Tax Rate 27.02% 20.22% 17.77% 15.98% 26.32% 21.97% 26.50% -
Total Cost 133,100 114,764 103,132 96,824 88,740 73,936 78,592 9.17%
-
Net Worth 165,531 152,776 150,454 151,061 161,541 130,758 116,025 6.09%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 479 - - - - - - -
Div Payout % 2.49% - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 165,531 152,776 150,454 151,061 161,541 130,758 116,025 6.09%
NOSH 79,966 79,987 80,028 79,926 79,970 39,987 40,008 12.22%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 12.64% 18.20% 9.75% 15.27% 11.00% 14.69% 19.00% -
ROE 11.63% 16.71% 7.40% 11.56% 6.79% 9.74% 15.89% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 190.52 175.40 142.79 142.98 124.69 216.74 242.52 -3.94%
EPS 24.08 31.92 13.92 21.84 13.72 31.84 46.08 -10.24%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.91 1.88 1.89 2.02 3.27 2.90 -5.46%
Adjusted Per Share Value based on latest NOSH - 79,926
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 190.45 175.37 142.84 142.85 124.64 108.34 121.29 7.80%
EPS 24.07 31.92 13.92 21.82 13.72 15.92 23.05 0.72%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0691 1.9097 1.8807 1.8883 2.0193 1.6345 1.4503 6.09%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 2.59 2.27 2.16 1.89 1.77 3.20 4.60 -
P/RPS 1.36 1.29 1.51 1.32 1.42 1.48 1.90 -5.41%
P/EPS 10.76 7.11 15.52 8.65 12.90 10.05 9.98 1.26%
EY 9.30 14.06 6.44 11.56 7.75 9.95 10.02 -1.23%
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.15 1.00 0.88 0.98 1.59 -3.92%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 30/09/05 28/09/04 23/09/03 27/09/02 27/09/01 20/09/00 -
Price 2.63 2.35 2.35 1.90 1.67 2.80 4.40 -
P/RPS 1.38 1.34 1.65 1.33 1.34 1.29 1.81 -4.41%
P/EPS 10.92 7.36 16.88 8.70 12.17 8.79 9.55 2.25%
EY 9.16 13.58 5.92 11.49 8.22 11.37 10.47 -2.20%
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.23 1.25 1.01 0.83 0.86 1.52 -2.94%

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