[APOLLO] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 79.23%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 111,079 94,504 80,595 76,264 97,962 83,751 76,900 6.31%
PBT 20,676 10,653 11,715 17,079 11,504 13,613 15,596 4.80%
Tax -5,012 -3,323 -2,261 -4,049 -1,909 -3,256 -3,011 8.85%
NP 15,664 7,330 9,454 13,030 9,595 10,357 12,585 3.71%
-
NP to SH 15,664 7,330 9,454 13,030 9,595 10,357 12,585 3.71%
-
Tax Rate 24.24% 31.19% 19.30% 23.71% 16.59% 23.92% 19.31% -
Total Cost 95,415 87,174 71,141 63,234 88,367 73,394 64,315 6.78%
-
Net Worth 229,599 216,058 215,154 201,569 186,458 180,747 173,613 4.76%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 16,000 16,004 19,995 - - 7,997 8,000 12.23%
Div Payout % 102.15% 218.34% 211.51% - - 77.22% 63.57% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 229,599 216,058 215,154 201,569 186,458 180,747 173,613 4.76%
NOSH 80,000 80,021 79,983 79,987 80,025 79,976 80,006 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 14.10% 7.76% 11.73% 17.09% 9.79% 12.37% 16.37% -
ROE 6.82% 3.39% 4.39% 6.46% 5.15% 5.73% 7.25% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 138.85 118.10 100.77 95.34 122.41 104.72 96.12 6.31%
EPS 19.58 9.16 11.82 16.29 11.99 12.95 15.73 3.71%
DPS 20.00 20.00 25.00 0.00 0.00 10.00 10.00 12.23%
NAPS 2.87 2.70 2.69 2.52 2.33 2.26 2.17 4.76%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 138.85 118.13 100.74 95.33 122.45 104.69 96.13 6.31%
EPS 19.58 9.16 11.82 16.29 11.99 12.95 15.73 3.71%
DPS 20.00 20.01 24.99 0.00 0.00 10.00 10.00 12.23%
NAPS 2.87 2.7007 2.6894 2.5196 2.3307 2.2593 2.1702 4.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.32 3.14 3.40 3.03 2.39 3.00 2.76 -
P/RPS 2.39 2.66 3.37 3.18 1.95 2.86 2.87 -3.00%
P/EPS 16.96 34.28 28.76 18.60 19.93 23.17 17.55 -0.56%
EY 5.90 2.92 3.48 5.38 5.02 4.32 5.70 0.57%
DY 6.02 6.37 7.35 0.00 0.00 3.33 3.62 8.83%
P/NAPS 1.16 1.16 1.26 1.20 1.03 1.33 1.27 -1.49%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 22/12/11 13/12/10 17/12/09 19/12/08 27/12/07 29/12/06 -
Price 3.12 2.90 3.42 2.73 2.34 2.93 2.80 -
P/RPS 2.25 2.46 3.39 2.86 1.91 2.80 2.91 -4.19%
P/EPS 15.93 31.66 28.93 16.76 19.52 22.63 17.80 -1.83%
EY 6.28 3.16 3.46 5.97 5.12 4.42 5.62 1.86%
DY 6.41 6.90 7.31 0.00 0.00 3.41 3.57 10.23%
P/NAPS 1.09 1.07 1.27 1.08 1.00 1.30 1.29 -2.76%

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