[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 67.55%
YoY- -19.96%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 161,298 168,049 144,356 131,618 118,571 134,006 131,876 3.41%
PBT 34,335 32,876 19,105 19,115 25,681 16,223 20,339 9.11%
Tax -7,955 -7,924 -6,104 -3,275 -5,892 -2,870 -4,576 9.64%
NP 26,380 24,952 13,001 15,840 19,789 13,353 15,763 8.95%
-
NP to SH 26,380 24,952 13,001 15,840 19,789 13,353 15,763 8.95%
-
Tax Rate 23.17% 24.10% 31.95% 17.13% 22.94% 17.69% 22.50% -
Total Cost 134,918 143,097 131,355 115,778 98,782 120,653 116,113 2.53%
-
Net Worth 236,800 223,199 205,599 206,400 196,770 181,613 177,633 4.90%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 20,000 16,000 16,000 20,000 - - 8,001 16.48%
Div Payout % 75.82% 64.12% 123.07% 126.26% - - 50.76% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 236,800 223,199 205,599 206,400 196,770 181,613 177,633 4.90%
NOSH 80,000 80,000 80,000 80,000 79,987 80,005 80,015 -0.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 16.35% 14.85% 9.01% 12.03% 16.69% 9.96% 11.95% -
ROE 11.14% 11.18% 6.32% 7.67% 10.06% 7.35% 8.87% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 201.62 210.06 180.45 164.52 148.24 167.49 164.81 3.41%
EPS 32.98 31.19 16.25 19.80 24.74 16.69 19.70 8.95%
DPS 25.00 20.00 20.00 25.00 0.00 0.00 10.00 16.48%
NAPS 2.96 2.79 2.57 2.58 2.46 2.27 2.22 4.90%
Adjusted Per Share Value based on latest NOSH - 80,025
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 201.62 210.06 180.45 164.52 148.21 167.51 164.85 3.40%
EPS 32.98 31.19 16.25 19.80 24.74 16.69 19.70 8.95%
DPS 25.00 20.00 20.00 25.00 0.00 0.00 10.00 16.48%
NAPS 2.96 2.79 2.57 2.58 2.4596 2.2702 2.2204 4.90%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.58 3.23 3.00 3.00 2.81 2.35 2.85 -
P/RPS 2.27 1.54 1.66 1.82 1.90 1.40 1.73 4.62%
P/EPS 13.89 10.36 18.46 15.15 11.36 14.08 14.47 -0.67%
EY 7.20 9.66 5.42 6.60 8.80 7.10 6.91 0.68%
DY 5.46 6.19 6.67 8.33 0.00 0.00 3.51 7.63%
P/NAPS 1.55 1.16 1.17 1.16 1.14 1.04 1.28 3.23%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 -
Price 4.68 3.55 3.02 2.91 2.91 2.31 2.63 -
P/RPS 2.32 1.69 1.67 1.77 1.96 1.38 1.60 6.38%
P/EPS 14.19 11.38 18.58 14.70 11.76 13.84 13.35 1.02%
EY 7.05 8.79 5.38 6.80 8.50 7.23 7.49 -1.00%
DY 5.34 5.63 6.62 8.59 0.00 0.00 3.80 5.82%
P/NAPS 1.58 1.27 1.18 1.13 1.18 1.02 1.18 4.98%

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