[APOLLO] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -0.15%
YoY- 27.32%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 174,068 156,604 195,776 162,472 152,356 140,296 114,272 7.26%
PBT 27,240 35,652 29,828 32,224 26,384 32,004 13,548 12.33%
Tax -5,240 -6,572 -5,516 -7,708 -7,128 -6,472 -2,408 13.82%
NP 22,000 29,080 24,312 24,516 19,256 25,532 11,140 12.00%
-
NP to SH 22,000 29,080 24,312 24,516 19,256 25,532 11,140 12.00%
-
Tax Rate 19.24% 18.43% 18.49% 23.92% 27.02% 20.22% 17.77% -
Total Cost 152,068 127,524 171,464 137,956 133,100 114,764 103,132 6.68%
-
Net Worth 209,447 195,946 183,139 176,828 165,531 152,776 150,454 5.66%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 79,941 - 47,984 - 479 - - -
Div Payout % 363.37% - 197.37% - 2.49% - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 209,447 195,946 183,139 176,828 165,531 152,776 150,454 5.66%
NOSH 79,941 79,977 79,973 80,013 79,966 79,987 80,028 -0.01%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 12.64% 18.57% 12.42% 15.09% 12.64% 18.20% 9.75% -
ROE 10.50% 14.84% 13.28% 13.86% 11.63% 16.71% 7.40% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 217.74 195.81 244.80 203.06 190.52 175.40 142.79 7.28%
EPS 27.52 36.36 30.40 30.64 24.08 31.92 13.92 12.02%
DPS 100.00 0.00 60.00 0.00 0.60 0.00 0.00 -
NAPS 2.62 2.45 2.29 2.21 2.07 1.91 1.88 5.68%
Adjusted Per Share Value based on latest NOSH - 80,013
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 217.59 195.76 244.72 203.09 190.45 175.37 142.84 7.26%
EPS 27.50 36.35 30.39 30.65 24.07 31.92 13.92 12.01%
DPS 99.93 0.00 59.98 0.00 0.60 0.00 0.00 -
NAPS 2.6181 2.4493 2.2892 2.2104 2.0691 1.9097 1.8807 5.66%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.11 2.53 2.66 2.91 2.59 2.27 2.16 -
P/RPS 1.43 1.29 1.09 1.43 1.36 1.29 1.51 -0.90%
P/EPS 11.30 6.96 8.75 9.50 10.76 7.11 15.52 -5.14%
EY 8.85 14.37 11.43 10.53 9.30 14.06 6.44 5.43%
DY 32.15 0.00 22.56 0.00 0.23 0.00 0.00 -
P/NAPS 1.19 1.03 1.16 1.32 1.25 1.19 1.15 0.57%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 30/09/05 28/09/04 -
Price 3.37 2.72 2.53 2.86 2.63 2.35 2.35 -
P/RPS 1.55 1.39 1.03 1.41 1.38 1.34 1.65 -1.03%
P/EPS 12.25 7.48 8.32 9.33 10.92 7.36 16.88 -5.20%
EY 8.17 13.37 12.02 10.71 9.16 13.58 5.92 5.51%
DY 29.67 0.00 23.72 0.00 0.23 0.00 0.00 -
P/NAPS 1.29 1.11 1.10 1.29 1.27 1.23 1.25 0.52%

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