[APOLLO] YoY Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 80.22%
YoY- 129.19%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 195,776 162,472 152,356 140,296 114,272 114,280 99,712 11.88%
PBT 29,828 32,224 26,384 32,004 13,548 20,776 14,892 12.26%
Tax -5,516 -7,708 -7,128 -6,472 -2,408 -3,320 -3,920 5.85%
NP 24,312 24,516 19,256 25,532 11,140 17,456 10,972 14.16%
-
NP to SH 24,312 24,516 19,256 25,532 11,140 17,456 10,972 14.16%
-
Tax Rate 18.49% 23.92% 27.02% 20.22% 17.77% 15.98% 26.32% -
Total Cost 171,464 137,956 133,100 114,764 103,132 96,824 88,740 11.59%
-
Net Worth 183,139 176,828 165,531 152,776 150,454 151,061 161,541 2.11%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 47,984 - 479 - - - - -
Div Payout % 197.37% - 2.49% - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 183,139 176,828 165,531 152,776 150,454 151,061 161,541 2.11%
NOSH 79,973 80,013 79,966 79,987 80,028 79,926 79,970 0.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.42% 15.09% 12.64% 18.20% 9.75% 15.27% 11.00% -
ROE 13.28% 13.86% 11.63% 16.71% 7.40% 11.56% 6.79% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 244.80 203.06 190.52 175.40 142.79 142.98 124.69 11.88%
EPS 30.40 30.64 24.08 31.92 13.92 21.84 13.72 14.16%
DPS 60.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.21 2.07 1.91 1.88 1.89 2.02 2.11%
Adjusted Per Share Value based on latest NOSH - 79,987
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 244.72 203.09 190.45 175.37 142.84 142.85 124.64 11.88%
EPS 30.39 30.65 24.07 31.92 13.92 21.82 13.72 14.15%
DPS 59.98 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 2.2892 2.2104 2.0691 1.9097 1.8807 1.8883 2.0193 2.11%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.66 2.91 2.59 2.27 2.16 1.89 1.77 -
P/RPS 1.09 1.43 1.36 1.29 1.51 1.32 1.42 -4.30%
P/EPS 8.75 9.50 10.76 7.11 15.52 8.65 12.90 -6.25%
EY 11.43 10.53 9.30 14.06 6.44 11.56 7.75 6.68%
DY 22.56 0.00 0.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 1.25 1.19 1.15 1.00 0.88 4.70%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 26/09/07 22/09/06 30/09/05 28/09/04 23/09/03 27/09/02 -
Price 2.53 2.86 2.63 2.35 2.35 1.90 1.67 -
P/RPS 1.03 1.41 1.38 1.34 1.65 1.33 1.34 -4.28%
P/EPS 8.32 9.33 10.92 7.36 16.88 8.70 12.17 -6.13%
EY 12.02 10.71 9.16 13.58 5.92 11.49 8.22 6.53%
DY 23.72 0.00 0.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.29 1.27 1.23 1.25 1.01 0.83 4.80%

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