[APOLLO] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -22.83%
YoY- 37.8%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 37,228 37,757 31,739 31,112 29,902 22,580 25,762 6.32%
PBT 6,731 5,383 6,016 3,835 2,339 4,361 4,138 8.44%
Tax -724 -800 -1,388 -594 13 -747 1,884 -
NP 6,007 4,583 4,628 3,241 2,352 3,614 6,022 -0.04%
-
NP to SH 6,007 4,583 4,628 3,241 2,352 3,614 6,022 -0.04%
-
Tax Rate 10.76% 14.86% 23.07% 15.49% -0.56% 17.13% -45.53% -
Total Cost 31,221 33,174 27,111 27,871 27,550 18,966 19,740 7.93%
-
Net Worth 171,228 160,764 147,327 147,245 155,999 136,056 127,557 5.02%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 8,001 7,998 6,405 - - 5,669 4,798 8.89%
Div Payout % 133.20% 174.52% 138.41% - - 156.86% 79.68% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 171,228 160,764 147,327 147,245 155,999 136,056 127,557 5.02%
NOSH 80,013 79,982 80,069 80,024 79,999 70,862 39,986 12.24%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 16.14% 12.14% 14.58% 10.42% 7.87% 16.01% 23.38% -
ROE 3.51% 2.85% 3.14% 2.20% 1.51% 2.66% 4.72% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.53 47.21 39.64 38.88 37.38 31.86 64.43 -5.27%
EPS 7.51 5.73 5.78 4.05 2.94 5.10 15.06 -10.94%
DPS 10.00 10.00 8.00 0.00 0.00 8.00 12.00 -2.99%
NAPS 2.14 2.01 1.84 1.84 1.95 1.92 3.19 -6.43%
Adjusted Per Share Value based on latest NOSH - 80,024
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.54 47.20 39.67 38.89 37.38 28.23 32.20 6.32%
EPS 7.51 5.73 5.79 4.05 2.94 4.52 7.53 -0.04%
DPS 10.00 10.00 8.01 0.00 0.00 7.09 6.00 8.88%
NAPS 2.1404 2.0096 1.8416 1.8406 1.95 1.7007 1.5945 5.02%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.78 2.58 2.25 2.19 1.70 1.88 3.20 -
P/RPS 5.97 5.47 5.68 5.63 4.55 5.90 4.97 3.10%
P/EPS 37.03 45.03 38.93 54.07 57.82 36.86 21.25 9.69%
EY 2.70 2.22 2.57 1.85 1.73 2.71 4.71 -8.85%
DY 3.60 3.88 3.56 0.00 0.00 4.26 3.75 -0.67%
P/NAPS 1.30 1.28 1.22 1.19 0.87 0.98 1.00 4.46%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 28/06/06 19/07/05 29/06/04 27/06/03 28/06/02 28/06/01 -
Price 2.82 2.55 2.24 2.24 1.84 1.72 3.14 -
P/RPS 6.06 5.40 5.65 5.76 4.92 5.40 4.87 3.70%
P/EPS 37.56 44.50 38.75 55.31 62.59 33.73 20.85 10.30%
EY 2.66 2.25 2.58 1.81 1.60 2.97 4.80 -9.36%
DY 3.55 3.92 3.57 0.00 0.00 4.65 3.82 -1.21%
P/NAPS 1.32 1.27 1.22 1.22 0.94 0.90 0.98 5.08%

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