[APOLLO] YoY Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -10.85%
YoY- -24.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 229,912 235,216 197,156 174,068 156,604 195,776 162,472 5.95%
PBT 55,680 41,796 18,392 27,240 35,652 29,828 32,224 9.53%
Tax -12,828 -9,732 -5,628 -5,240 -6,572 -5,516 -7,708 8.85%
NP 42,852 32,064 12,764 22,000 29,080 24,312 24,516 9.74%
-
NP to SH 42,852 32,064 12,764 22,000 29,080 24,312 24,516 9.74%
-
Tax Rate 23.04% 23.28% 30.60% 19.24% 18.43% 18.49% 23.92% -
Total Cost 187,060 203,152 184,392 152,068 127,524 171,464 137,956 5.20%
-
Net Worth 240,799 222,399 211,933 209,447 195,946 183,139 176,828 5.27%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - 64,000 63,979 79,941 - 47,984 - -
Div Payout % - 199.60% 501.25% 363.37% - 197.37% - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 240,799 222,399 211,933 209,447 195,946 183,139 176,828 5.27%
NOSH 80,000 80,000 79,974 79,941 79,977 79,973 80,013 -0.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 18.64% 13.63% 6.47% 12.64% 18.57% 12.42% 15.09% -
ROE 17.80% 14.42% 6.02% 10.50% 14.84% 13.28% 13.86% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 287.39 294.02 246.52 217.74 195.81 244.80 203.06 5.95%
EPS 53.56 40.08 15.96 27.52 36.36 30.40 30.64 9.74%
DPS 0.00 80.00 80.00 100.00 0.00 60.00 0.00 -
NAPS 3.01 2.78 2.65 2.62 2.45 2.29 2.21 5.27%
Adjusted Per Share Value based on latest NOSH - 79,941
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 287.39 294.02 246.45 217.59 195.76 244.72 203.09 5.95%
EPS 53.56 40.08 15.96 27.50 36.35 30.39 30.65 9.73%
DPS 0.00 80.00 79.97 99.93 0.00 59.98 0.00 -
NAPS 3.01 2.78 2.6492 2.6181 2.4493 2.2892 2.2104 5.27%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.13 3.16 3.08 3.11 2.53 2.66 2.91 -
P/RPS 1.44 1.07 1.25 1.43 1.29 1.09 1.43 0.11%
P/EPS 7.71 7.88 19.30 11.30 6.96 8.75 9.50 -3.41%
EY 12.97 12.68 5.18 8.85 14.37 11.43 10.53 3.53%
DY 0.00 25.32 25.97 32.15 0.00 22.56 0.00 -
P/NAPS 1.37 1.14 1.16 1.19 1.03 1.16 1.32 0.62%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/08/13 28/09/12 24/08/11 30/09/10 25/08/09 26/09/08 26/09/07 -
Price 4.14 3.23 2.98 3.37 2.72 2.53 2.86 -
P/RPS 1.44 1.10 1.21 1.55 1.39 1.03 1.41 0.35%
P/EPS 7.73 8.06 18.67 12.25 7.48 8.32 9.33 -3.08%
EY 12.94 12.41 5.36 8.17 13.37 12.02 10.71 3.19%
DY 0.00 24.77 26.85 29.67 0.00 23.72 0.00 -
P/NAPS 1.38 1.16 1.12 1.29 1.11 1.10 1.29 1.12%

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