[APOLLO] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 101.3%
YoY- 45.17%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 56,193 44,673 40,960 41,331 49,268 37,228 37,757 6.84%
PBT 9,489 3,461 6,566 9,219 4,025 6,731 5,383 9.89%
Tax -749 -1,447 -1,678 -1,654 1,186 -724 -800 -1.09%
NP 8,740 2,014 4,888 7,565 5,211 6,007 4,583 11.34%
-
NP to SH 8,740 2,014 4,888 7,565 5,211 6,007 4,583 11.34%
-
Tax Rate 7.89% 41.81% 25.56% 17.94% -29.47% 10.76% 14.86% -
Total Cost 47,453 42,659 36,072 33,766 44,057 31,221 33,174 6.14%
-
Net Worth 215,200 208,592 203,199 188,924 176,630 171,228 160,764 4.97%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - 7,992 8,001 7,998 -
Div Payout % - - - - 153.37% 133.20% 174.52% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 215,200 208,592 203,199 188,924 176,630 171,228 160,764 4.97%
NOSH 80,000 79,920 79,999 80,052 79,923 80,013 79,982 0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 15.55% 4.51% 11.93% 18.30% 10.58% 16.14% 12.14% -
ROE 4.06% 0.97% 2.41% 4.00% 2.95% 3.51% 2.85% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 70.24 55.90 51.20 51.63 61.64 46.53 47.21 6.83%
EPS 10.93 2.52 6.11 9.45 6.52 7.51 5.73 11.35%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 2.69 2.61 2.54 2.36 2.21 2.14 2.01 4.97%
Adjusted Per Share Value based on latest NOSH - 80,052
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 70.24 55.84 51.20 51.66 61.59 46.54 47.20 6.84%
EPS 10.93 2.52 6.11 9.46 6.51 7.51 5.73 11.35%
DPS 0.00 0.00 0.00 0.00 9.99 10.00 10.00 -
NAPS 2.69 2.6074 2.54 2.3616 2.2079 2.1404 2.0096 4.97%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.93 3.05 2.90 2.38 2.78 2.78 2.58 -
P/RPS 4.17 5.46 5.66 4.61 4.51 5.97 5.47 -4.41%
P/EPS 26.82 121.03 47.46 25.19 42.64 37.03 45.03 -8.26%
EY 3.73 0.83 2.11 3.97 2.35 2.70 2.22 9.02%
DY 0.00 0.00 0.00 0.00 3.60 3.60 3.88 -
P/NAPS 1.09 1.17 1.14 1.01 1.26 1.30 1.28 -2.64%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 24/06/11 29/06/10 25/06/09 26/06/08 26/06/07 28/06/06 -
Price 2.95 3.08 2.93 2.43 2.61 2.82 2.55 -
P/RPS 4.20 5.51 5.72 4.71 4.23 6.06 5.40 -4.09%
P/EPS 27.00 122.22 47.95 25.71 40.03 37.56 44.50 -7.98%
EY 3.70 0.82 2.09 3.89 2.50 2.66 2.25 8.63%
DY 0.00 0.00 0.00 0.00 3.83 3.55 3.92 -
P/NAPS 1.10 1.18 1.15 1.03 1.18 1.32 1.27 -2.36%

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