[APOLLO] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
13-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 71.89%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 105,706 111,079 94,504 80,595 76,264 97,962 83,751 3.95%
PBT 22,512 20,676 10,653 11,715 17,079 11,504 13,613 8.73%
Tax -5,202 -5,012 -3,323 -2,261 -4,049 -1,909 -3,256 8.11%
NP 17,310 15,664 7,330 9,454 13,030 9,595 10,357 8.92%
-
NP to SH 17,310 15,664 7,330 9,454 13,030 9,595 10,357 8.92%
-
Tax Rate 23.11% 24.24% 31.19% 19.30% 23.71% 16.59% 23.92% -
Total Cost 88,396 95,415 87,174 71,141 63,234 88,367 73,394 3.14%
-
Net Worth 247,999 229,599 216,058 215,154 201,569 186,458 180,747 5.40%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 20,000 16,000 16,004 19,995 - - 7,997 16.49%
Div Payout % 115.54% 102.15% 218.34% 211.51% - - 77.22% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 247,999 229,599 216,058 215,154 201,569 186,458 180,747 5.40%
NOSH 80,000 80,000 80,021 79,983 79,987 80,025 79,976 0.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 16.38% 14.10% 7.76% 11.73% 17.09% 9.79% 12.37% -
ROE 6.98% 6.82% 3.39% 4.39% 6.46% 5.15% 5.73% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 132.13 138.85 118.10 100.77 95.34 122.41 104.72 3.94%
EPS 21.64 19.58 9.16 11.82 16.29 11.99 12.95 8.92%
DPS 25.00 20.00 20.00 25.00 0.00 0.00 10.00 16.48%
NAPS 3.10 2.87 2.70 2.69 2.52 2.33 2.26 5.40%
Adjusted Per Share Value based on latest NOSH - 80,040
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 132.13 138.85 118.13 100.74 95.33 122.45 104.69 3.95%
EPS 21.64 19.58 9.16 11.82 16.29 11.99 12.95 8.92%
DPS 25.00 20.00 20.01 24.99 0.00 0.00 10.00 16.48%
NAPS 3.10 2.87 2.7007 2.6894 2.5196 2.3307 2.2593 5.40%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 4.97 3.32 3.14 3.40 3.03 2.39 3.00 -
P/RPS 3.76 2.39 2.66 3.37 3.18 1.95 2.86 4.66%
P/EPS 22.97 16.96 34.28 28.76 18.60 19.93 23.17 -0.14%
EY 4.35 5.90 2.92 3.48 5.38 5.02 4.32 0.11%
DY 5.03 6.02 6.37 7.35 0.00 0.00 3.33 7.10%
P/NAPS 1.60 1.16 1.16 1.26 1.20 1.03 1.33 3.12%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 16/12/13 19/12/12 22/12/11 13/12/10 17/12/09 19/12/08 27/12/07 -
Price 5.07 3.12 2.90 3.42 2.73 2.34 2.93 -
P/RPS 3.84 2.25 2.46 3.39 2.86 1.91 2.80 5.40%
P/EPS 23.43 15.93 31.66 28.93 16.76 19.52 22.63 0.58%
EY 4.27 6.28 3.16 3.46 5.97 5.12 4.42 -0.57%
DY 4.93 6.41 6.90 7.31 0.00 0.00 3.41 6.33%
P/NAPS 1.64 1.09 1.07 1.27 1.08 1.00 1.30 3.94%

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