[APOLLO] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -10.39%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 222,158 189,008 161,190 152,528 195,924 167,502 153,800 6.31%
PBT 41,352 21,306 23,430 34,158 23,008 27,226 31,192 4.80%
Tax -10,024 -6,646 -4,522 -8,098 -3,818 -6,512 -6,022 8.85%
NP 31,328 14,660 18,908 26,060 19,190 20,714 25,170 3.71%
-
NP to SH 31,328 14,660 18,908 26,060 19,190 20,714 25,170 3.71%
-
Tax Rate 24.24% 31.19% 19.30% 23.71% 16.59% 23.92% 19.31% -
Total Cost 190,830 174,348 142,282 126,468 176,734 146,788 128,630 6.78%
-
Net Worth 229,599 216,058 215,154 201,569 186,458 180,747 173,613 4.76%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 32,000 32,008 39,991 - - 15,995 16,001 12.23%
Div Payout % 102.15% 218.34% 211.51% - - 77.22% 63.57% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 229,599 216,058 215,154 201,569 186,458 180,747 173,613 4.76%
NOSH 80,000 80,021 79,983 79,987 80,025 79,976 80,006 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 14.10% 7.76% 11.73% 17.09% 9.79% 12.37% 16.37% -
ROE 13.64% 6.79% 8.79% 12.93% 10.29% 11.46% 14.50% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 277.70 236.20 201.53 190.69 244.83 209.44 192.23 6.31%
EPS 39.16 18.32 23.64 32.58 23.98 25.90 31.46 3.71%
DPS 40.00 40.00 50.00 0.00 0.00 20.00 20.00 12.23%
NAPS 2.87 2.70 2.69 2.52 2.33 2.26 2.17 4.76%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 277.70 236.26 201.49 190.66 244.91 209.38 192.25 6.31%
EPS 39.16 18.32 23.64 32.58 23.99 25.89 31.46 3.71%
DPS 40.00 40.01 49.99 0.00 0.00 19.99 20.00 12.23%
NAPS 2.87 2.7007 2.6894 2.5196 2.3307 2.2593 2.1702 4.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.32 3.14 3.40 3.03 2.39 3.00 2.76 -
P/RPS 1.20 1.33 1.69 1.59 0.98 1.43 1.44 -2.99%
P/EPS 8.48 17.14 14.38 9.30 9.97 11.58 8.77 -0.55%
EY 11.80 5.83 6.95 10.75 10.03 8.63 11.40 0.57%
DY 12.05 12.74 14.71 0.00 0.00 6.67 7.25 8.82%
P/NAPS 1.16 1.16 1.26 1.20 1.03 1.33 1.27 -1.49%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 22/12/11 13/12/10 17/12/09 19/12/08 27/12/07 29/12/06 -
Price 3.12 2.90 3.42 2.73 2.34 2.93 2.80 -
P/RPS 1.12 1.23 1.70 1.43 0.96 1.40 1.46 -4.31%
P/EPS 7.97 15.83 14.47 8.38 9.76 11.31 8.90 -1.82%
EY 12.55 6.32 6.91 11.93 10.25 8.84 11.24 1.85%
DY 12.82 13.79 14.62 0.00 0.00 6.83 7.14 10.23%
P/NAPS 1.09 1.07 1.27 1.08 1.00 1.30 1.29 -2.76%

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