[APOLLO] YoY Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 100.71%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 76,900 69,210 61,232 59,176 53,741 45,667 51,362 6.95%
PBT 15,596 13,548 8,161 11,045 9,307 8,456 13,289 2.70%
Tax -3,011 -3,345 -1,183 -2,286 -2,628 -1,899 -3,593 -2.90%
NP 12,585 10,203 6,978 8,759 6,679 6,557 9,696 4.44%
-
NP to SH 12,585 10,203 6,978 8,759 6,679 6,557 9,696 4.44%
-
Tax Rate 19.31% 24.69% 14.50% 20.70% 28.24% 22.46% 27.04% -
Total Cost 64,315 59,007 54,254 50,417 47,062 39,110 41,666 7.49%
-
Net Worth 173,613 156,846 154,444 155,982 165,575 127,780 120,799 6.22%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 8,000 - 6,401 - 15,997 - - -
Div Payout % 63.57% - 91.74% - 239.52% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 173,613 156,846 154,444 155,982 165,575 127,780 120,799 6.22%
NOSH 80,006 80,023 80,022 79,990 79,988 59,990 40,000 12.24%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 16.37% 14.74% 11.40% 14.80% 12.43% 14.36% 18.88% -
ROE 7.25% 6.51% 4.52% 5.62% 4.03% 5.13% 8.03% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 96.12 86.49 76.52 73.98 67.19 76.12 128.41 -4.71%
EPS 15.73 12.75 8.72 10.95 8.35 10.93 24.24 -6.95%
DPS 10.00 0.00 8.00 0.00 20.00 0.00 0.00 -
NAPS 2.17 1.96 1.93 1.95 2.07 2.13 3.02 -5.35%
Adjusted Per Share Value based on latest NOSH - 80,054
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 96.13 86.51 76.54 73.97 67.18 57.08 64.20 6.95%
EPS 15.73 12.75 8.72 10.95 8.35 8.20 12.12 4.43%
DPS 10.00 0.00 8.00 0.00 20.00 0.00 0.00 -
NAPS 2.1702 1.9606 1.9306 1.9498 2.0697 1.5973 1.51 6.22%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.76 2.40 2.44 2.14 1.63 1.76 4.20 -
P/RPS 2.87 2.77 3.19 2.89 2.43 2.31 3.27 -2.15%
P/EPS 17.55 18.82 27.98 19.54 19.52 16.10 17.33 0.21%
EY 5.70 5.31 3.57 5.12 5.12 6.21 5.77 -0.20%
DY 3.62 0.00 3.28 0.00 12.27 0.00 0.00 -
P/NAPS 1.27 1.22 1.26 1.10 0.79 0.83 1.39 -1.49%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 14/12/01 20/12/00 -
Price 2.80 2.29 2.33 2.13 1.67 1.78 3.20 -
P/RPS 2.91 2.65 3.05 2.88 2.49 2.34 2.49 2.63%
P/EPS 17.80 17.96 26.72 19.45 20.00 16.29 13.20 5.10%
EY 5.62 5.57 3.74 5.14 5.00 6.14 7.58 -4.86%
DY 3.57 0.00 3.43 0.00 11.98 0.00 0.00 -
P/NAPS 1.29 1.17 1.21 1.09 0.81 0.84 1.06 3.32%

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