[APOLLO] YoY Quarter Result on 31-Jul-2005 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 37.92%
YoY- 129.19%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 48,944 40,618 38,089 35,074 28,568 28,570 24,928 11.88%
PBT 7,457 8,056 6,596 8,001 3,387 5,194 3,723 12.26%
Tax -1,379 -1,927 -1,782 -1,618 -602 -830 -980 5.85%
NP 6,078 6,129 4,814 6,383 2,785 4,364 2,743 14.16%
-
NP to SH 6,078 6,129 4,814 6,383 2,785 4,364 2,743 14.16%
-
Tax Rate 18.49% 23.92% 27.02% 20.22% 17.77% 15.98% 26.32% -
Total Cost 42,866 34,489 33,275 28,691 25,783 24,206 22,185 11.59%
-
Net Worth 183,139 176,828 165,531 152,776 150,454 151,061 161,541 2.11%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - 119 - - - - -
Div Payout % - - 2.49% - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 183,139 176,828 165,531 152,776 150,454 151,061 161,541 2.11%
NOSH 79,973 80,013 79,966 79,987 80,028 79,926 79,970 0.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.42% 15.09% 12.64% 18.20% 9.75% 15.27% 11.00% -
ROE 3.32% 3.47% 2.91% 4.18% 1.85% 2.89% 1.70% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 61.20 50.76 47.63 43.85 35.70 35.75 31.17 11.88%
EPS 7.60 7.66 6.02 7.98 3.48 5.46 3.43 14.16%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.21 2.07 1.91 1.88 1.89 2.02 2.11%
Adjusted Per Share Value based on latest NOSH - 79,987
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 61.18 50.77 47.61 43.84 35.71 35.71 31.16 11.88%
EPS 7.60 7.66 6.02 7.98 3.48 5.46 3.43 14.16%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 2.2892 2.2104 2.0691 1.9097 1.8807 1.8883 2.0193 2.11%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.66 2.91 2.59 2.27 2.16 1.89 1.77 -
P/RPS 4.35 5.73 5.44 5.18 6.05 5.29 5.68 -4.34%
P/EPS 35.00 37.99 43.02 28.45 62.07 34.62 51.60 -6.25%
EY 2.86 2.63 2.32 3.52 1.61 2.89 1.94 6.67%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 1.25 1.19 1.15 1.00 0.88 4.70%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 26/09/07 22/09/06 30/09/05 28/09/04 23/09/03 27/09/02 -
Price 2.53 2.86 2.63 2.35 2.35 1.90 1.67 -
P/RPS 4.13 5.63 5.52 5.36 6.58 5.32 5.36 -4.24%
P/EPS 33.29 37.34 43.69 29.45 67.53 34.80 48.69 -6.13%
EY 3.00 2.68 2.29 3.40 1.48 2.87 2.05 6.54%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.29 1.27 1.23 1.25 1.01 0.83 4.80%

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