[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 36.72%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 131,876 117,044 104,613 92,704 88,361 83,508 70,849 10.90%
PBT 20,339 23,374 20,983 11,213 16,096 16,291 13,544 7.00%
Tax -4,576 -4,827 -4,804 -1,673 -3,137 -4,667 -3,455 4.79%
NP 15,763 18,547 16,179 9,540 12,959 11,624 10,089 7.71%
-
NP to SH 15,763 18,547 16,179 9,540 12,959 11,624 10,089 7.71%
-
Tax Rate 22.50% 20.65% 22.89% 14.92% 19.49% 28.65% 25.51% -
Total Cost 116,113 98,497 88,434 83,164 75,402 71,884 60,760 11.39%
-
Net Worth 177,633 170,427 162,430 146,338 148,788 153,599 132,069 5.06%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 8,001 - 8,001 - 15,998 - - -
Div Payout % 50.76% - 49.46% - 123.46% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 177,633 170,427 162,430 146,338 148,788 153,599 132,069 5.06%
NOSH 80,015 80,012 80,014 79,966 79,993 80,000 68,076 2.72%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 11.95% 15.85% 15.47% 10.29% 14.67% 13.92% 14.24% -
ROE 8.87% 10.88% 9.96% 6.52% 8.71% 7.57% 7.64% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 164.81 146.28 130.74 115.93 110.46 104.39 104.07 7.95%
EPS 19.70 23.18 20.22 11.93 16.20 14.53 14.82 4.85%
DPS 10.00 0.00 10.00 0.00 20.00 0.00 0.00 -
NAPS 2.22 2.13 2.03 1.83 1.86 1.92 1.94 2.27%
Adjusted Per Share Value based on latest NOSH - 80,031
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 164.85 146.31 130.77 115.88 110.45 104.39 88.56 10.90%
EPS 19.70 23.18 20.22 11.93 16.20 14.53 12.61 7.71%
DPS 10.00 0.00 10.00 0.00 20.00 0.00 0.00 -
NAPS 2.2204 2.1303 2.0304 1.8292 1.8599 1.92 1.6509 5.06%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.85 2.98 2.40 2.41 2.40 1.66 1.72 -
P/RPS 1.73 2.04 1.84 2.08 2.17 1.59 1.65 0.79%
P/EPS 14.47 12.86 11.87 20.20 14.81 11.42 11.61 3.73%
EY 6.91 7.78 8.42 4.95 6.75 8.75 8.62 -3.61%
DY 3.51 0.00 4.17 0.00 8.33 0.00 0.00 -
P/NAPS 1.28 1.40 1.18 1.32 1.29 0.86 0.89 6.24%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 29/03/07 29/03/06 30/03/05 30/03/04 25/03/03 29/03/02 -
Price 2.63 2.80 2.39 2.33 2.29 1.64 1.76 -
P/RPS 1.60 1.91 1.83 2.01 2.07 1.57 1.69 -0.90%
P/EPS 13.35 12.08 11.82 19.53 14.14 11.29 11.88 1.96%
EY 7.49 8.28 8.46 5.12 7.07 8.86 8.42 -1.93%
DY 3.80 0.00 4.18 0.00 8.73 0.00 0.00 -
P/NAPS 1.18 1.31 1.18 1.27 1.23 0.85 0.91 4.42%

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