[APOLLO] YoY Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 25.28%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 167,502 153,800 138,420 122,464 118,352 107,482 91,334 10.63%
PBT 27,226 31,192 27,096 16,322 22,090 18,614 16,912 8.25%
Tax -6,512 -6,022 -6,690 -2,366 -4,572 -5,256 -3,798 9.39%
NP 20,714 25,170 20,406 13,956 17,518 13,358 13,114 7.91%
-
NP to SH 20,714 25,170 20,406 13,956 17,518 13,358 13,114 7.91%
-
Tax Rate 23.92% 19.31% 24.69% 14.50% 20.70% 28.24% 22.46% -
Total Cost 146,788 128,630 118,014 108,508 100,834 94,124 78,220 11.05%
-
Net Worth 180,747 173,613 156,846 154,444 155,982 165,575 127,780 5.94%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 15,995 16,001 - 12,803 - 31,995 - -
Div Payout % 77.22% 63.57% - 91.74% - 239.52% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 180,747 173,613 156,846 154,444 155,982 165,575 127,780 5.94%
NOSH 79,976 80,006 80,023 80,022 79,990 79,988 59,990 4.90%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 12.37% 16.37% 14.74% 11.40% 14.80% 12.43% 14.36% -
ROE 11.46% 14.50% 13.01% 9.04% 11.23% 8.07% 10.26% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 209.44 192.23 172.97 153.04 147.96 134.37 152.25 5.45%
EPS 25.90 31.46 25.50 17.44 21.90 16.70 21.86 2.86%
DPS 20.00 20.00 0.00 16.00 0.00 40.00 0.00 -
NAPS 2.26 2.17 1.96 1.93 1.95 2.07 2.13 0.99%
Adjusted Per Share Value based on latest NOSH - 80,019
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 209.38 192.25 173.03 153.08 147.94 134.35 114.17 10.63%
EPS 25.89 31.46 25.51 17.45 21.90 16.70 16.39 7.91%
DPS 19.99 20.00 0.00 16.00 0.00 39.99 0.00 -
NAPS 2.2593 2.1702 1.9606 1.9306 1.9498 2.0697 1.5973 5.94%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 3.00 2.76 2.40 2.44 2.14 1.63 1.76 -
P/RPS 1.43 1.44 1.39 1.59 1.45 1.21 1.16 3.54%
P/EPS 11.58 8.77 9.41 13.99 9.77 9.76 8.05 6.24%
EY 8.63 11.40 10.62 7.15 10.23 10.25 12.42 -5.88%
DY 6.67 7.25 0.00 6.56 0.00 24.54 0.00 -
P/NAPS 1.33 1.27 1.22 1.26 1.10 0.79 0.83 8.17%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 27/12/07 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 14/12/01 -
Price 2.93 2.80 2.29 2.33 2.13 1.67 1.78 -
P/RPS 1.40 1.46 1.32 1.52 1.44 1.24 1.17 3.03%
P/EPS 11.31 8.90 8.98 13.36 9.73 10.00 8.14 5.63%
EY 8.84 11.24 11.14 7.48 10.28 10.00 12.28 -5.32%
DY 6.83 7.14 0.00 6.87 0.00 23.95 0.00 -
P/NAPS 1.30 1.29 1.17 1.21 1.09 0.81 0.84 7.54%

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