[APOLLO] YoY Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -65.25%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 58,804 49,289 43,517 39,151 48,944 40,618 38,089 7.49%
PBT 10,449 4,598 6,810 8,913 7,457 8,056 6,596 7.96%
Tax -2,433 -1,407 -1,310 -1,643 -1,379 -1,927 -1,782 5.32%
NP 8,016 3,191 5,500 7,270 6,078 6,129 4,814 8.86%
-
NP to SH 8,016 3,191 5,500 7,270 6,078 6,129 4,814 8.86%
-
Tax Rate 23.28% 30.60% 19.24% 18.43% 18.49% 23.92% 27.02% -
Total Cost 50,788 46,098 38,017 31,881 42,866 34,489 33,275 7.29%
-
Net Worth 222,399 211,933 209,447 195,946 183,139 176,828 165,531 5.04%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 16,000 15,994 19,985 - 11,996 - 119 126.17%
Div Payout % 199.60% 501.25% 363.37% - 197.37% - 2.49% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 222,399 211,933 209,447 195,946 183,139 176,828 165,531 5.04%
NOSH 80,000 79,974 79,941 79,977 79,973 80,013 79,966 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 13.63% 6.47% 12.64% 18.57% 12.42% 15.09% 12.64% -
ROE 3.60% 1.51% 2.63% 3.71% 3.32% 3.47% 2.91% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 73.51 61.63 54.44 48.95 61.20 50.76 47.63 7.49%
EPS 10.02 3.99 6.88 9.09 7.60 7.66 6.02 8.85%
DPS 20.00 20.00 25.00 0.00 15.00 0.00 0.15 125.85%
NAPS 2.78 2.65 2.62 2.45 2.29 2.21 2.07 5.03%
Adjusted Per Share Value based on latest NOSH - 79,977
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 73.51 61.61 54.40 48.94 61.18 50.77 47.61 7.50%
EPS 10.02 3.99 6.88 9.09 7.60 7.66 6.02 8.85%
DPS 20.00 19.99 24.98 0.00 15.00 0.00 0.15 125.85%
NAPS 2.78 2.6492 2.6181 2.4493 2.2892 2.2104 2.0691 5.04%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.16 3.08 3.11 2.53 2.66 2.91 2.59 -
P/RPS 4.30 5.00 5.71 5.17 4.35 5.73 5.44 -3.84%
P/EPS 31.54 77.19 45.20 27.83 35.00 37.99 43.02 -5.03%
EY 3.17 1.30 2.21 3.59 2.86 2.63 2.32 5.33%
DY 6.33 6.49 8.04 0.00 5.64 0.00 0.06 117.22%
P/NAPS 1.14 1.16 1.19 1.03 1.16 1.32 1.25 -1.52%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 24/08/11 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 -
Price 3.23 2.98 3.37 2.72 2.53 2.86 2.63 -
P/RPS 4.39 4.84 6.19 5.56 4.13 5.63 5.52 -3.74%
P/EPS 32.24 74.69 48.98 29.92 33.29 37.34 43.69 -4.93%
EY 3.10 1.34 2.04 3.34 3.00 2.68 2.29 5.17%
DY 6.19 6.71 7.42 0.00 5.93 0.00 0.06 116.41%
P/NAPS 1.16 1.12 1.29 1.11 1.10 1.29 1.27 -1.49%

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