[APOLLO] YoY Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 15.91%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 197,156 174,068 156,604 195,776 162,472 152,356 140,296 5.83%
PBT 18,392 27,240 35,652 29,828 32,224 26,384 32,004 -8.81%
Tax -5,628 -5,240 -6,572 -5,516 -7,708 -7,128 -6,472 -2.30%
NP 12,764 22,000 29,080 24,312 24,516 19,256 25,532 -10.90%
-
NP to SH 12,764 22,000 29,080 24,312 24,516 19,256 25,532 -10.90%
-
Tax Rate 30.60% 19.24% 18.43% 18.49% 23.92% 27.02% 20.22% -
Total Cost 184,392 152,068 127,524 171,464 137,956 133,100 114,764 8.21%
-
Net Worth 211,933 209,447 195,946 183,139 176,828 165,531 152,776 5.60%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 63,979 79,941 - 47,984 - 479 - -
Div Payout % 501.25% 363.37% - 197.37% - 2.49% - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 211,933 209,447 195,946 183,139 176,828 165,531 152,776 5.60%
NOSH 79,974 79,941 79,977 79,973 80,013 79,966 79,987 -0.00%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 6.47% 12.64% 18.57% 12.42% 15.09% 12.64% 18.20% -
ROE 6.02% 10.50% 14.84% 13.28% 13.86% 11.63% 16.71% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 246.52 217.74 195.81 244.80 203.06 190.52 175.40 5.83%
EPS 15.96 27.52 36.36 30.40 30.64 24.08 31.92 -10.90%
DPS 80.00 100.00 0.00 60.00 0.00 0.60 0.00 -
NAPS 2.65 2.62 2.45 2.29 2.21 2.07 1.91 5.60%
Adjusted Per Share Value based on latest NOSH - 79,973
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 246.45 217.59 195.76 244.72 203.09 190.45 175.37 5.83%
EPS 15.96 27.50 36.35 30.39 30.65 24.07 31.92 -10.90%
DPS 79.97 99.93 0.00 59.98 0.00 0.60 0.00 -
NAPS 2.6492 2.6181 2.4493 2.2892 2.2104 2.0691 1.9097 5.60%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 3.08 3.11 2.53 2.66 2.91 2.59 2.27 -
P/RPS 1.25 1.43 1.29 1.09 1.43 1.36 1.29 -0.52%
P/EPS 19.30 11.30 6.96 8.75 9.50 10.76 7.11 18.09%
EY 5.18 8.85 14.37 11.43 10.53 9.30 14.06 -15.32%
DY 25.97 32.15 0.00 22.56 0.00 0.23 0.00 -
P/NAPS 1.16 1.19 1.03 1.16 1.32 1.25 1.19 -0.42%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 24/08/11 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 30/09/05 -
Price 2.98 3.37 2.72 2.53 2.86 2.63 2.35 -
P/RPS 1.21 1.55 1.39 1.03 1.41 1.38 1.34 -1.68%
P/EPS 18.67 12.25 7.48 8.32 9.33 10.92 7.36 16.77%
EY 5.36 8.17 13.37 12.02 10.71 9.16 13.58 -14.34%
DY 26.85 29.67 0.00 23.72 0.00 0.23 0.00 -
P/NAPS 1.12 1.29 1.11 1.10 1.29 1.27 1.23 -1.54%

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