[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 51.87%
YoY- 48.2%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 168,049 144,356 131,618 118,571 134,006 131,876 117,044 6.20%
PBT 32,876 19,105 19,115 25,681 16,223 20,339 23,374 5.84%
Tax -7,924 -6,104 -3,275 -5,892 -2,870 -4,576 -4,827 8.60%
NP 24,952 13,001 15,840 19,789 13,353 15,763 18,547 5.06%
-
NP to SH 24,952 13,001 15,840 19,789 13,353 15,763 18,547 5.06%
-
Tax Rate 24.10% 31.95% 17.13% 22.94% 17.69% 22.50% 20.65% -
Total Cost 143,097 131,355 115,778 98,782 120,653 116,113 98,497 6.41%
-
Net Worth 223,199 205,599 206,400 196,770 181,613 177,633 170,427 4.59%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 16,000 16,000 20,000 - - 8,001 - -
Div Payout % 64.12% 123.07% 126.26% - - 50.76% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 223,199 205,599 206,400 196,770 181,613 177,633 170,427 4.59%
NOSH 80,000 80,000 80,000 79,987 80,005 80,015 80,012 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 14.85% 9.01% 12.03% 16.69% 9.96% 11.95% 15.85% -
ROE 11.18% 6.32% 7.67% 10.06% 7.35% 8.87% 10.88% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 210.06 180.45 164.52 148.24 167.49 164.81 146.28 6.21%
EPS 31.19 16.25 19.80 24.74 16.69 19.70 23.18 5.06%
DPS 20.00 20.00 25.00 0.00 0.00 10.00 0.00 -
NAPS 2.79 2.57 2.58 2.46 2.27 2.22 2.13 4.59%
Adjusted Per Share Value based on latest NOSH - 79,988
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 210.06 180.45 164.52 148.21 167.51 164.85 146.31 6.20%
EPS 31.19 16.25 19.80 24.74 16.69 19.70 23.18 5.06%
DPS 20.00 20.00 25.00 0.00 0.00 10.00 0.00 -
NAPS 2.79 2.57 2.58 2.4596 2.2702 2.2204 2.1303 4.59%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.23 3.00 3.00 2.81 2.35 2.85 2.98 -
P/RPS 1.54 1.66 1.82 1.90 1.40 1.73 2.04 -4.57%
P/EPS 10.36 18.46 15.15 11.36 14.08 14.47 12.86 -3.53%
EY 9.66 5.42 6.60 8.80 7.10 6.91 7.78 3.66%
DY 6.19 6.67 8.33 0.00 0.00 3.51 0.00 -
P/NAPS 1.16 1.17 1.16 1.14 1.04 1.28 1.40 -3.08%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 -
Price 3.55 3.02 2.91 2.91 2.31 2.63 2.80 -
P/RPS 1.69 1.67 1.77 1.96 1.38 1.60 1.91 -2.01%
P/EPS 11.38 18.58 14.70 11.76 13.84 13.35 12.08 -0.98%
EY 8.79 5.38 6.80 8.50 7.23 7.49 8.28 1.00%
DY 5.63 6.62 8.59 0.00 0.00 3.80 0.00 -
P/NAPS 1.27 1.18 1.13 1.18 1.02 1.18 1.31 -0.51%

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