[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 52.2%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 131,618 118,571 134,006 131,876 117,044 104,613 92,704 6.01%
PBT 19,115 25,681 16,223 20,339 23,374 20,983 11,213 9.29%
Tax -3,275 -5,892 -2,870 -4,576 -4,827 -4,804 -1,673 11.83%
NP 15,840 19,789 13,353 15,763 18,547 16,179 9,540 8.81%
-
NP to SH 15,840 19,789 13,353 15,763 18,547 16,179 9,540 8.81%
-
Tax Rate 17.13% 22.94% 17.69% 22.50% 20.65% 22.89% 14.92% -
Total Cost 115,778 98,782 120,653 116,113 98,497 88,434 83,164 5.66%
-
Net Worth 206,400 196,770 181,613 177,633 170,427 162,430 146,338 5.89%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 20,000 - - 8,001 - 8,001 - -
Div Payout % 126.26% - - 50.76% - 49.46% - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 206,400 196,770 181,613 177,633 170,427 162,430 146,338 5.89%
NOSH 80,000 79,987 80,005 80,015 80,012 80,014 79,966 0.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 12.03% 16.69% 9.96% 11.95% 15.85% 15.47% 10.29% -
ROE 7.67% 10.06% 7.35% 8.87% 10.88% 9.96% 6.52% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 164.52 148.24 167.49 164.81 146.28 130.74 115.93 6.00%
EPS 19.80 24.74 16.69 19.70 23.18 20.22 11.93 8.80%
DPS 25.00 0.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 2.58 2.46 2.27 2.22 2.13 2.03 1.83 5.88%
Adjusted Per Share Value based on latest NOSH - 80,088
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 164.52 148.21 167.51 164.85 146.31 130.77 115.88 6.01%
EPS 19.80 24.74 16.69 19.70 23.18 20.22 11.93 8.80%
DPS 25.00 0.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 2.58 2.4596 2.2702 2.2204 2.1303 2.0304 1.8292 5.89%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 3.00 2.81 2.35 2.85 2.98 2.40 2.41 -
P/RPS 1.82 1.90 1.40 1.73 2.04 1.84 2.08 -2.19%
P/EPS 15.15 11.36 14.08 14.47 12.86 11.87 20.20 -4.67%
EY 6.60 8.80 7.10 6.91 7.78 8.42 4.95 4.90%
DY 8.33 0.00 0.00 3.51 0.00 4.17 0.00 -
P/NAPS 1.16 1.14 1.04 1.28 1.40 1.18 1.32 -2.12%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 29/03/06 30/03/05 -
Price 2.91 2.91 2.31 2.63 2.80 2.39 2.33 -
P/RPS 1.77 1.96 1.38 1.60 1.91 1.83 2.01 -2.09%
P/EPS 14.70 11.76 13.84 13.35 12.08 11.82 19.53 -4.62%
EY 6.80 8.50 7.23 7.49 8.28 8.46 5.12 4.84%
DY 8.59 0.00 0.00 3.80 0.00 4.18 0.00 -
P/NAPS 1.13 1.18 1.02 1.18 1.31 1.18 1.27 -1.92%

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