[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 39.17%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 144,356 131,618 118,571 134,006 131,876 117,044 104,613 5.51%
PBT 19,105 19,115 25,681 16,223 20,339 23,374 20,983 -1.54%
Tax -6,104 -3,275 -5,892 -2,870 -4,576 -4,827 -4,804 4.07%
NP 13,001 15,840 19,789 13,353 15,763 18,547 16,179 -3.57%
-
NP to SH 13,001 15,840 19,789 13,353 15,763 18,547 16,179 -3.57%
-
Tax Rate 31.95% 17.13% 22.94% 17.69% 22.50% 20.65% 22.89% -
Total Cost 131,355 115,778 98,782 120,653 116,113 98,497 88,434 6.81%
-
Net Worth 205,599 206,400 196,770 181,613 177,633 170,427 162,430 4.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 16,000 20,000 - - 8,001 - 8,001 12.23%
Div Payout % 123.07% 126.26% - - 50.76% - 49.46% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 205,599 206,400 196,770 181,613 177,633 170,427 162,430 4.00%
NOSH 80,000 80,000 79,987 80,005 80,015 80,012 80,014 -0.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.01% 12.03% 16.69% 9.96% 11.95% 15.85% 15.47% -
ROE 6.32% 7.67% 10.06% 7.35% 8.87% 10.88% 9.96% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 180.45 164.52 148.24 167.49 164.81 146.28 130.74 5.51%
EPS 16.25 19.80 24.74 16.69 19.70 23.18 20.22 -3.57%
DPS 20.00 25.00 0.00 0.00 10.00 0.00 10.00 12.24%
NAPS 2.57 2.58 2.46 2.27 2.22 2.13 2.03 4.00%
Adjusted Per Share Value based on latest NOSH - 79,957
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 180.45 164.52 148.21 167.51 164.85 146.31 130.77 5.51%
EPS 16.25 19.80 24.74 16.69 19.70 23.18 20.22 -3.57%
DPS 20.00 25.00 0.00 0.00 10.00 0.00 10.00 12.24%
NAPS 2.57 2.58 2.4596 2.2702 2.2204 2.1303 2.0304 4.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 3.00 3.00 2.81 2.35 2.85 2.98 2.40 -
P/RPS 1.66 1.82 1.90 1.40 1.73 2.04 1.84 -1.70%
P/EPS 18.46 15.15 11.36 14.08 14.47 12.86 11.87 7.63%
EY 5.42 6.60 8.80 7.10 6.91 7.78 8.42 -7.07%
DY 6.67 8.33 0.00 0.00 3.51 0.00 4.17 8.13%
P/NAPS 1.17 1.16 1.14 1.04 1.28 1.40 1.18 -0.14%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 29/03/06 -
Price 3.02 2.91 2.91 2.31 2.63 2.80 2.39 -
P/RPS 1.67 1.77 1.96 1.38 1.60 1.91 1.83 -1.51%
P/EPS 18.58 14.70 11.76 13.84 13.35 12.08 11.82 7.82%
EY 5.38 6.80 8.50 7.23 7.49 8.28 8.46 -7.26%
DY 6.62 8.59 0.00 0.00 3.80 0.00 4.18 7.96%
P/NAPS 1.18 1.13 1.18 1.02 1.18 1.31 1.18 0.00%

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