[APOLLO] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -20.08%
YoY- 46.22%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 195,924 167,502 153,800 138,420 122,464 118,352 107,482 10.51%
PBT 23,008 27,226 31,192 27,096 16,322 22,090 18,614 3.59%
Tax -3,818 -6,512 -6,022 -6,690 -2,366 -4,572 -5,256 -5.18%
NP 19,190 20,714 25,170 20,406 13,956 17,518 13,358 6.21%
-
NP to SH 19,190 20,714 25,170 20,406 13,956 17,518 13,358 6.21%
-
Tax Rate 16.59% 23.92% 19.31% 24.69% 14.50% 20.70% 28.24% -
Total Cost 176,734 146,788 128,630 118,014 108,508 100,834 94,124 11.06%
-
Net Worth 186,458 180,747 173,613 156,846 154,444 155,982 165,575 1.99%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 15,995 16,001 - 12,803 - 31,995 -
Div Payout % - 77.22% 63.57% - 91.74% - 239.52% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 186,458 180,747 173,613 156,846 154,444 155,982 165,575 1.99%
NOSH 80,025 79,976 80,006 80,023 80,022 79,990 79,988 0.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 9.79% 12.37% 16.37% 14.74% 11.40% 14.80% 12.43% -
ROE 10.29% 11.46% 14.50% 13.01% 9.04% 11.23% 8.07% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 244.83 209.44 192.23 172.97 153.04 147.96 134.37 10.50%
EPS 23.98 25.90 31.46 25.50 17.44 21.90 16.70 6.20%
DPS 0.00 20.00 20.00 0.00 16.00 0.00 40.00 -
NAPS 2.33 2.26 2.17 1.96 1.93 1.95 2.07 1.98%
Adjusted Per Share Value based on latest NOSH - 80,083
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 244.91 209.38 192.25 173.03 153.08 147.94 134.35 10.51%
EPS 23.99 25.89 31.46 25.51 17.45 21.90 16.70 6.21%
DPS 0.00 19.99 20.00 0.00 16.00 0.00 39.99 -
NAPS 2.3307 2.2593 2.1702 1.9606 1.9306 1.9498 2.0697 1.99%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 2.39 3.00 2.76 2.40 2.44 2.14 1.63 -
P/RPS 0.98 1.43 1.44 1.39 1.59 1.45 1.21 -3.44%
P/EPS 9.97 11.58 8.77 9.41 13.99 9.77 9.76 0.35%
EY 10.03 8.63 11.40 10.62 7.15 10.23 10.25 -0.36%
DY 0.00 6.67 7.25 0.00 6.56 0.00 24.54 -
P/NAPS 1.03 1.33 1.27 1.22 1.26 1.10 0.79 4.51%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 19/12/08 27/12/07 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 -
Price 2.34 2.93 2.80 2.29 2.33 2.13 1.67 -
P/RPS 0.96 1.40 1.46 1.32 1.52 1.44 1.24 -4.17%
P/EPS 9.76 11.31 8.90 8.98 13.36 9.73 10.00 -0.40%
EY 10.25 8.84 11.24 11.14 7.48 10.28 10.00 0.41%
DY 0.00 6.83 7.14 0.00 6.87 0.00 23.95 -
P/NAPS 1.00 1.30 1.29 1.17 1.21 1.09 0.81 3.57%

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