[APOLLO] YoY Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 68.98%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 80,595 76,264 97,962 83,751 76,900 69,210 61,232 4.68%
PBT 11,715 17,079 11,504 13,613 15,596 13,548 8,161 6.20%
Tax -2,261 -4,049 -1,909 -3,256 -3,011 -3,345 -1,183 11.39%
NP 9,454 13,030 9,595 10,357 12,585 10,203 6,978 5.18%
-
NP to SH 9,454 13,030 9,595 10,357 12,585 10,203 6,978 5.18%
-
Tax Rate 19.30% 23.71% 16.59% 23.92% 19.31% 24.69% 14.50% -
Total Cost 71,141 63,234 88,367 73,394 64,315 59,007 54,254 4.61%
-
Net Worth 215,154 201,569 186,458 180,747 173,613 156,846 154,444 5.67%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 19,995 - - 7,997 8,000 - 6,401 20.89%
Div Payout % 211.51% - - 77.22% 63.57% - 91.74% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 215,154 201,569 186,458 180,747 173,613 156,846 154,444 5.67%
NOSH 79,983 79,987 80,025 79,976 80,006 80,023 80,022 -0.00%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.73% 17.09% 9.79% 12.37% 16.37% 14.74% 11.40% -
ROE 4.39% 6.46% 5.15% 5.73% 7.25% 6.51% 4.52% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 100.77 95.34 122.41 104.72 96.12 86.49 76.52 4.69%
EPS 11.82 16.29 11.99 12.95 15.73 12.75 8.72 5.19%
DPS 25.00 0.00 0.00 10.00 10.00 0.00 8.00 20.90%
NAPS 2.69 2.52 2.33 2.26 2.17 1.96 1.93 5.68%
Adjusted Per Share Value based on latest NOSH - 79,924
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 100.74 95.33 122.45 104.69 96.13 86.51 76.54 4.68%
EPS 11.82 16.29 11.99 12.95 15.73 12.75 8.72 5.19%
DPS 24.99 0.00 0.00 10.00 10.00 0.00 8.00 20.89%
NAPS 2.6894 2.5196 2.3307 2.2593 2.1702 1.9606 1.9306 5.67%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 3.40 3.03 2.39 3.00 2.76 2.40 2.44 -
P/RPS 3.37 3.18 1.95 2.86 2.87 2.77 3.19 0.91%
P/EPS 28.76 18.60 19.93 23.17 17.55 18.82 27.98 0.45%
EY 3.48 5.38 5.02 4.32 5.70 5.31 3.57 -0.42%
DY 7.35 0.00 0.00 3.33 3.62 0.00 3.28 14.38%
P/NAPS 1.26 1.20 1.03 1.33 1.27 1.22 1.26 0.00%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 13/12/10 17/12/09 19/12/08 27/12/07 29/12/06 23/12/05 29/12/04 -
Price 3.42 2.73 2.34 2.93 2.80 2.29 2.33 -
P/RPS 3.39 2.86 1.91 2.80 2.91 2.65 3.05 1.77%
P/EPS 28.93 16.76 19.52 22.63 17.80 17.96 26.72 1.33%
EY 3.46 5.97 5.12 4.42 5.62 5.57 3.74 -1.28%
DY 7.31 0.00 0.00 3.41 3.57 0.00 3.43 13.43%
P/NAPS 1.27 1.08 1.00 1.30 1.29 1.17 1.21 0.80%

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