[APOLLO] YoY Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 56.65%
YoY- -0.27%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 200,548 176,292 159,531 175,337 181,144 154,272 142,370 5.87%
PBT 28,596 22,577 32,247 25,442 24,364 30,105 26,366 1.36%
Tax -6,852 -4,723 -7,570 -4,524 -3,389 -5,551 -5,604 3.40%
NP 21,744 17,854 24,677 20,918 20,975 24,554 20,762 0.77%
-
NP to SH 21,744 17,854 24,677 20,918 20,975 24,554 20,762 0.77%
-
Tax Rate 23.96% 20.92% 23.48% 17.78% 13.91% 18.44% 21.25% -
Total Cost 178,804 158,438 134,854 154,419 160,169 129,718 121,608 6.62%
-
Net Worth 214,370 208,776 203,175 188,781 176,791 171,220 160,815 4.90%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 15,997 19,997 - - 19,999 20,002 16,001 -0.00%
Div Payout % 73.57% 112.01% - - 95.35% 81.46% 77.07% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 214,370 208,776 203,175 188,781 176,791 171,220 160,815 4.90%
NOSH 79,988 79,991 79,990 79,992 79,996 80,009 80,007 -0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 10.84% 10.13% 15.47% 11.93% 11.58% 15.92% 14.58% -
ROE 10.14% 8.55% 12.15% 11.08% 11.86% 14.34% 12.91% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 250.72 220.39 199.44 219.19 226.44 192.82 177.95 5.87%
EPS 27.18 22.32 30.85 26.15 26.22 30.69 25.95 0.77%
DPS 20.00 25.00 0.00 0.00 25.00 25.00 20.00 0.00%
NAPS 2.68 2.61 2.54 2.36 2.21 2.14 2.01 4.90%
Adjusted Per Share Value based on latest NOSH - 80,052
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 250.69 220.37 199.41 219.17 226.43 192.84 177.96 5.87%
EPS 27.18 22.32 30.85 26.15 26.22 30.69 25.95 0.77%
DPS 20.00 25.00 0.00 0.00 25.00 25.00 20.00 0.00%
NAPS 2.6796 2.6097 2.5397 2.3598 2.2099 2.1403 2.0102 4.90%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.93 3.05 2.90 2.38 2.78 2.78 2.58 -
P/RPS 1.17 1.38 1.45 1.09 1.23 1.44 1.45 -3.50%
P/EPS 10.78 13.66 9.40 9.10 10.60 9.06 9.94 1.36%
EY 9.28 7.32 10.64 10.99 9.43 11.04 10.06 -1.33%
DY 6.83 8.20 0.00 0.00 8.99 8.99 7.75 -2.08%
P/NAPS 1.09 1.17 1.14 1.01 1.26 1.30 1.28 -2.64%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 24/06/11 29/06/10 25/06/09 26/06/08 26/06/07 28/06/06 -
Price 2.95 3.08 2.93 2.43 2.61 2.82 2.55 -
P/RPS 1.18 1.40 1.47 1.11 1.15 1.46 1.43 -3.14%
P/EPS 10.85 13.80 9.50 9.29 9.95 9.19 9.83 1.65%
EY 9.21 7.25 10.53 10.76 10.05 10.88 10.18 -1.65%
DY 6.78 8.12 0.00 0.00 9.58 8.87 7.84 -2.38%
P/NAPS 1.10 1.18 1.15 1.03 1.18 1.32 1.27 -2.36%

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