[APOLLO] YoY Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 48.5%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 181,144 154,272 142,370 124,443 119,473 113,409 93,429 11.65%
PBT 24,364 30,105 26,366 17,228 19,931 18,630 17,925 5.24%
Tax -3,389 -5,551 -5,604 -3,061 -3,731 -4,654 -4,202 -3.51%
NP 20,975 24,554 20,762 14,167 16,200 13,976 13,723 7.32%
-
NP to SH 20,975 24,554 20,762 14,167 16,200 13,976 13,723 7.32%
-
Tax Rate 13.91% 18.44% 21.25% 17.77% 18.72% 24.98% 23.44% -
Total Cost 160,169 129,718 121,608 110,276 103,273 99,433 79,706 12.32%
-
Net Worth 176,791 171,220 160,815 147,189 147,200 156,000 136,236 4.43%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 19,999 20,002 16,001 18,398 8,000 16,000 5,676 23.33%
Div Payout % 95.35% 81.46% 77.07% 129.87% 49.38% 114.48% 41.37% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 176,791 171,220 160,815 147,189 147,200 156,000 136,236 4.43%
NOSH 79,996 80,009 80,007 79,994 80,000 80,000 70,956 2.01%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 11.58% 15.92% 14.58% 11.38% 13.56% 12.32% 14.69% -
ROE 11.86% 14.34% 12.91% 9.62% 11.01% 8.96% 10.07% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 226.44 192.82 177.95 155.56 149.34 141.76 131.67 9.44%
EPS 26.22 30.69 25.95 17.71 20.25 17.47 19.34 5.19%
DPS 25.00 25.00 20.00 23.00 10.00 20.00 8.00 20.89%
NAPS 2.21 2.14 2.01 1.84 1.84 1.95 1.92 2.36%
Adjusted Per Share Value based on latest NOSH - 80,069
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 226.43 192.84 177.96 155.55 149.34 141.76 116.79 11.65%
EPS 26.22 30.69 25.95 17.71 20.25 17.47 17.15 7.32%
DPS 25.00 25.00 20.00 23.00 10.00 20.00 7.10 23.31%
NAPS 2.2099 2.1403 2.0102 1.8399 1.84 1.95 1.703 4.43%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.78 2.78 2.58 2.25 2.19 1.70 1.88 -
P/RPS 1.23 1.44 1.45 1.45 1.47 1.20 1.43 -2.47%
P/EPS 10.60 9.06 9.94 12.70 10.81 9.73 9.72 1.45%
EY 9.43 11.04 10.06 7.87 9.25 10.28 10.29 -1.44%
DY 8.99 8.99 7.75 10.22 4.57 11.76 4.26 13.24%
P/NAPS 1.26 1.30 1.28 1.22 1.19 0.87 0.98 4.27%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 26/06/08 26/06/07 28/06/06 19/07/05 29/06/04 27/06/03 28/06/02 -
Price 2.61 2.82 2.55 2.24 2.24 1.84 1.72 -
P/RPS 1.15 1.46 1.43 1.44 1.50 1.30 1.31 -2.14%
P/EPS 9.95 9.19 9.83 12.65 11.06 10.53 8.89 1.89%
EY 10.05 10.88 10.18 7.91 9.04 9.49 11.24 -1.84%
DY 9.58 8.87 7.84 10.27 4.46 10.87 4.65 12.79%
P/NAPS 1.18 1.32 1.27 1.22 1.22 0.94 0.90 4.61%

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