[APOLLO] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 17.34%
YoY- 79.86%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 56,970 49,851 51,024 42,307 36,044 48,125 40,144 6.00%
PBT 12,200 8,452 7,400 8,602 4,719 6,726 7,778 7.78%
Tax -2,912 -2,781 -1,014 -1,843 -961 -1,320 -1,816 8.18%
NP 9,288 5,671 6,386 6,759 3,758 5,406 5,962 7.66%
-
NP to SH 9,288 5,671 6,386 6,759 3,758 5,406 5,962 7.66%
-
Tax Rate 23.87% 32.90% 13.70% 21.43% 20.36% 19.63% 23.35% -
Total Cost 47,682 44,180 44,638 35,548 32,286 42,719 34,182 5.69%
-
Net Worth 223,199 205,599 206,464 196,770 181,503 177,797 170,457 4.59%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 223,199 205,599 206,464 196,770 181,503 177,797 170,457 4.59%
NOSH 80,000 80,000 80,025 79,988 79,957 80,088 80,026 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 16.30% 11.38% 12.52% 15.98% 10.43% 11.23% 14.85% -
ROE 4.16% 2.76% 3.09% 3.43% 2.07% 3.04% 3.50% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 71.21 62.31 63.76 52.89 45.08 60.09 50.16 6.00%
EPS 11.61 7.09 7.98 8.45 4.70 6.75 7.45 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.57 2.58 2.46 2.27 2.22 2.13 4.59%
Adjusted Per Share Value based on latest NOSH - 79,988
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 71.21 62.31 63.78 52.88 45.06 60.16 50.18 6.00%
EPS 11.61 7.09 7.98 8.45 4.70 6.76 7.45 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.57 2.5808 2.4596 2.2688 2.2225 2.1307 4.59%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.23 3.00 3.00 2.81 2.35 2.85 2.98 -
P/RPS 4.54 4.81 4.71 5.31 5.21 4.74 5.94 -4.37%
P/EPS 27.82 42.32 37.59 33.25 50.00 42.22 40.00 -5.86%
EY 3.59 2.36 2.66 3.01 2.00 2.37 2.50 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.16 1.14 1.04 1.28 1.40 -3.08%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 -
Price 3.55 3.02 2.91 2.91 2.31 2.63 2.80 -
P/RPS 4.99 4.85 4.56 5.50 5.12 4.38 5.58 -1.84%
P/EPS 30.58 42.60 36.47 34.44 49.15 38.96 37.58 -3.37%
EY 3.27 2.35 2.74 2.90 2.03 2.57 2.66 3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.18 1.13 1.18 1.02 1.18 1.31 -0.51%

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