[APOLLO] YoY Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -75.04%
YoY- 27.32%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 43,517 39,151 48,944 40,618 38,089 35,074 28,568 7.26%
PBT 6,810 8,913 7,457 8,056 6,596 8,001 3,387 12.33%
Tax -1,310 -1,643 -1,379 -1,927 -1,782 -1,618 -602 13.82%
NP 5,500 7,270 6,078 6,129 4,814 6,383 2,785 12.00%
-
NP to SH 5,500 7,270 6,078 6,129 4,814 6,383 2,785 12.00%
-
Tax Rate 19.24% 18.43% 18.49% 23.92% 27.02% 20.22% 17.77% -
Total Cost 38,017 31,881 42,866 34,489 33,275 28,691 25,783 6.68%
-
Net Worth 209,447 195,946 183,139 176,828 165,531 152,776 150,454 5.66%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 19,985 - 11,996 - 119 - - -
Div Payout % 363.37% - 197.37% - 2.49% - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 209,447 195,946 183,139 176,828 165,531 152,776 150,454 5.66%
NOSH 79,941 79,977 79,973 80,013 79,966 79,987 80,028 -0.01%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 12.64% 18.57% 12.42% 15.09% 12.64% 18.20% 9.75% -
ROE 2.63% 3.71% 3.32% 3.47% 2.91% 4.18% 1.85% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 54.44 48.95 61.20 50.76 47.63 43.85 35.70 7.28%
EPS 6.88 9.09 7.60 7.66 6.02 7.98 3.48 12.02%
DPS 25.00 0.00 15.00 0.00 0.15 0.00 0.00 -
NAPS 2.62 2.45 2.29 2.21 2.07 1.91 1.88 5.68%
Adjusted Per Share Value based on latest NOSH - 80,013
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 54.40 48.94 61.18 50.77 47.61 43.84 35.71 7.26%
EPS 6.88 9.09 7.60 7.66 6.02 7.98 3.48 12.02%
DPS 24.98 0.00 15.00 0.00 0.15 0.00 0.00 -
NAPS 2.6181 2.4493 2.2892 2.2104 2.0691 1.9097 1.8807 5.66%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.11 2.53 2.66 2.91 2.59 2.27 2.16 -
P/RPS 5.71 5.17 4.35 5.73 5.44 5.18 6.05 -0.95%
P/EPS 45.20 27.83 35.00 37.99 43.02 28.45 62.07 -5.14%
EY 2.21 3.59 2.86 2.63 2.32 3.52 1.61 5.41%
DY 8.04 0.00 5.64 0.00 0.06 0.00 0.00 -
P/NAPS 1.19 1.03 1.16 1.32 1.25 1.19 1.15 0.57%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 30/09/05 28/09/04 -
Price 3.37 2.72 2.53 2.86 2.63 2.35 2.35 -
P/RPS 6.19 5.56 4.13 5.63 5.52 5.36 6.58 -1.01%
P/EPS 48.98 29.92 33.29 37.34 43.69 29.45 67.53 -5.20%
EY 2.04 3.34 3.00 2.68 2.29 3.40 1.48 5.49%
DY 7.42 0.00 5.93 0.00 0.06 0.00 0.00 -
P/NAPS 1.29 1.11 1.10 1.29 1.27 1.23 1.25 0.52%

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