[APOLLO] YoY Quarter Result on 31-Jul-2004 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -14.07%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 40,618 38,089 35,074 28,568 28,570 24,928 21,667 11.03%
PBT 8,056 6,596 8,001 3,387 5,194 3,723 4,079 12.00%
Tax -1,927 -1,782 -1,618 -602 -830 -980 -896 13.60%
NP 6,129 4,814 6,383 2,785 4,364 2,743 3,183 11.53%
-
NP to SH 6,129 4,814 6,383 2,785 4,364 2,743 3,183 11.53%
-
Tax Rate 23.92% 27.02% 20.22% 17.77% 15.98% 26.32% 21.97% -
Total Cost 34,489 33,275 28,691 25,783 24,206 22,185 18,484 10.94%
-
Net Worth 176,828 165,531 152,776 150,454 151,061 161,541 130,758 5.15%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - 119 - - - - - -
Div Payout % - 2.49% - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 176,828 165,531 152,776 150,454 151,061 161,541 130,758 5.15%
NOSH 80,013 79,966 79,987 80,028 79,926 79,970 39,987 12.24%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 15.09% 12.64% 18.20% 9.75% 15.27% 11.00% 14.69% -
ROE 3.47% 2.91% 4.18% 1.85% 2.89% 1.70% 2.43% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 50.76 47.63 43.85 35.70 35.75 31.17 54.18 -1.08%
EPS 7.66 6.02 7.98 3.48 5.46 3.43 7.96 -0.63%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.07 1.91 1.88 1.89 2.02 3.27 -6.31%
Adjusted Per Share Value based on latest NOSH - 80,028
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 50.77 47.61 43.84 35.71 35.71 31.16 27.08 11.03%
EPS 7.66 6.02 7.98 3.48 5.46 3.43 3.98 11.52%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2104 2.0691 1.9097 1.8807 1.8883 2.0193 1.6345 5.15%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 2.91 2.59 2.27 2.16 1.89 1.77 3.20 -
P/RPS 5.73 5.44 5.18 6.05 5.29 5.68 5.91 -0.51%
P/EPS 37.99 43.02 28.45 62.07 34.62 51.60 40.20 -0.93%
EY 2.63 2.32 3.52 1.61 2.89 1.94 2.49 0.91%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.25 1.19 1.15 1.00 0.88 0.98 5.08%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 22/09/06 30/09/05 28/09/04 23/09/03 27/09/02 27/09/01 -
Price 2.86 2.63 2.35 2.35 1.90 1.67 2.80 -
P/RPS 5.63 5.52 5.36 6.58 5.32 5.36 5.17 1.43%
P/EPS 37.34 43.69 29.45 67.53 34.80 48.69 35.18 0.99%
EY 2.68 2.29 3.40 1.48 2.87 2.05 2.84 -0.96%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.27 1.23 1.25 1.01 0.83 0.86 6.98%

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