[APOLLO] YoY Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 32.39%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 159,531 175,337 181,144 154,272 142,370 124,443 119,473 4.93%
PBT 32,247 25,442 24,364 30,105 26,366 17,228 19,931 8.34%
Tax -7,570 -4,524 -3,389 -5,551 -5,604 -3,061 -3,731 12.50%
NP 24,677 20,918 20,975 24,554 20,762 14,167 16,200 7.26%
-
NP to SH 24,677 20,918 20,975 24,554 20,762 14,167 16,200 7.26%
-
Tax Rate 23.48% 17.78% 13.91% 18.44% 21.25% 17.77% 18.72% -
Total Cost 134,854 154,419 160,169 129,718 121,608 110,276 103,273 4.54%
-
Net Worth 203,175 188,781 176,791 171,220 160,815 147,189 147,200 5.51%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - 19,999 20,002 16,001 18,398 8,000 -
Div Payout % - - 95.35% 81.46% 77.07% 129.87% 49.38% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 203,175 188,781 176,791 171,220 160,815 147,189 147,200 5.51%
NOSH 79,990 79,992 79,996 80,009 80,007 79,994 80,000 -0.00%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 15.47% 11.93% 11.58% 15.92% 14.58% 11.38% 13.56% -
ROE 12.15% 11.08% 11.86% 14.34% 12.91% 9.62% 11.01% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 199.44 219.19 226.44 192.82 177.95 155.56 149.34 4.93%
EPS 30.85 26.15 26.22 30.69 25.95 17.71 20.25 7.26%
DPS 0.00 0.00 25.00 25.00 20.00 23.00 10.00 -
NAPS 2.54 2.36 2.21 2.14 2.01 1.84 1.84 5.51%
Adjusted Per Share Value based on latest NOSH - 80,013
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 199.41 219.17 226.43 192.84 177.96 155.55 149.34 4.93%
EPS 30.85 26.15 26.22 30.69 25.95 17.71 20.25 7.26%
DPS 0.00 0.00 25.00 25.00 20.00 23.00 10.00 -
NAPS 2.5397 2.3598 2.2099 2.1403 2.0102 1.8399 1.84 5.51%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.90 2.38 2.78 2.78 2.58 2.25 2.19 -
P/RPS 1.45 1.09 1.23 1.44 1.45 1.45 1.47 -0.22%
P/EPS 9.40 9.10 10.60 9.06 9.94 12.70 10.81 -2.30%
EY 10.64 10.99 9.43 11.04 10.06 7.87 9.25 2.35%
DY 0.00 0.00 8.99 8.99 7.75 10.22 4.57 -
P/NAPS 1.14 1.01 1.26 1.30 1.28 1.22 1.19 -0.71%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 25/06/09 26/06/08 26/06/07 28/06/06 19/07/05 29/06/04 -
Price 2.93 2.43 2.61 2.82 2.55 2.24 2.24 -
P/RPS 1.47 1.11 1.15 1.46 1.43 1.44 1.50 -0.33%
P/EPS 9.50 9.29 9.95 9.19 9.83 12.65 11.06 -2.50%
EY 10.53 10.76 10.05 10.88 10.18 7.91 9.04 2.57%
DY 0.00 0.00 9.58 8.87 7.84 10.27 4.46 -
P/NAPS 1.15 1.03 1.18 1.32 1.27 1.22 1.22 -0.97%

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