[APOLLO] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -15.51%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 161,190 152,528 195,924 167,502 153,800 138,420 122,464 4.68%
PBT 23,430 34,158 23,008 27,226 31,192 27,096 16,322 6.20%
Tax -4,522 -8,098 -3,818 -6,512 -6,022 -6,690 -2,366 11.39%
NP 18,908 26,060 19,190 20,714 25,170 20,406 13,956 5.18%
-
NP to SH 18,908 26,060 19,190 20,714 25,170 20,406 13,956 5.18%
-
Tax Rate 19.30% 23.71% 16.59% 23.92% 19.31% 24.69% 14.50% -
Total Cost 142,282 126,468 176,734 146,788 128,630 118,014 108,508 4.61%
-
Net Worth 215,154 201,569 186,458 180,747 173,613 156,846 154,444 5.67%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 39,991 - - 15,995 16,001 - 12,803 20.89%
Div Payout % 211.51% - - 77.22% 63.57% - 91.74% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 215,154 201,569 186,458 180,747 173,613 156,846 154,444 5.67%
NOSH 79,983 79,987 80,025 79,976 80,006 80,023 80,022 -0.00%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.73% 17.09% 9.79% 12.37% 16.37% 14.74% 11.40% -
ROE 8.79% 12.93% 10.29% 11.46% 14.50% 13.01% 9.04% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 201.53 190.69 244.83 209.44 192.23 172.97 153.04 4.69%
EPS 23.64 32.58 23.98 25.90 31.46 25.50 17.44 5.19%
DPS 50.00 0.00 0.00 20.00 20.00 0.00 16.00 20.90%
NAPS 2.69 2.52 2.33 2.26 2.17 1.96 1.93 5.68%
Adjusted Per Share Value based on latest NOSH - 79,924
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 201.49 190.66 244.91 209.38 192.25 173.03 153.08 4.68%
EPS 23.64 32.58 23.99 25.89 31.46 25.51 17.45 5.18%
DPS 49.99 0.00 0.00 19.99 20.00 0.00 16.00 20.89%
NAPS 2.6894 2.5196 2.3307 2.2593 2.1702 1.9606 1.9306 5.67%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 3.40 3.03 2.39 3.00 2.76 2.40 2.44 -
P/RPS 1.69 1.59 0.98 1.43 1.44 1.39 1.59 1.02%
P/EPS 14.38 9.30 9.97 11.58 8.77 9.41 13.99 0.45%
EY 6.95 10.75 10.03 8.63 11.40 10.62 7.15 -0.47%
DY 14.71 0.00 0.00 6.67 7.25 0.00 6.56 14.39%
P/NAPS 1.26 1.20 1.03 1.33 1.27 1.22 1.26 0.00%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 13/12/10 17/12/09 19/12/08 27/12/07 29/12/06 23/12/05 29/12/04 -
Price 3.42 2.73 2.34 2.93 2.80 2.29 2.33 -
P/RPS 1.70 1.43 0.96 1.40 1.46 1.32 1.52 1.88%
P/EPS 14.47 8.38 9.76 11.31 8.90 8.98 13.36 1.33%
EY 6.91 11.93 10.25 8.84 11.24 11.14 7.48 -1.31%
DY 14.62 0.00 0.00 6.83 7.14 0.00 6.87 13.40%
P/NAPS 1.27 1.08 1.00 1.30 1.29 1.17 1.21 0.80%

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