[APOLLO] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 61.43%
YoY- 103.43%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 37,113 49,018 43,133 38,811 34,136 32,665 30,606 3.26%
PBT 8,166 4,047 5,557 9,000 5,548 4,774 5,851 5.70%
Tax -2,406 -530 -1,329 -1,229 -1,728 -581 -1,456 8.72%
NP 5,760 3,517 4,228 7,771 3,820 4,193 4,395 4.60%
-
NP to SH 5,760 3,517 4,228 7,771 3,820 4,193 4,395 4.60%
-
Tax Rate 29.46% 13.10% 23.92% 13.66% 31.15% 12.17% 24.88% -
Total Cost 31,353 45,501 38,905 31,040 30,316 28,472 26,211 3.02%
-
Net Worth 201,600 186,241 180,629 173,667 156,964 154,436 156,106 4.35%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - 7,992 8,003 - 6,401 8,005 -
Div Payout % - - 189.04% 102.99% - 152.67% 182.15% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 201,600 186,241 180,629 173,667 156,964 154,436 156,106 4.35%
NOSH 80,000 79,931 79,924 80,030 80,083 80,019 80,054 -0.01%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.52% 7.17% 9.80% 20.02% 11.19% 12.84% 14.36% -
ROE 2.86% 1.89% 2.34% 4.47% 2.43% 2.72% 2.82% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 46.39 61.32 53.97 48.50 42.63 40.82 38.23 3.27%
EPS 7.20 4.40 5.29 9.71 4.77 5.24 5.49 4.61%
DPS 0.00 0.00 10.00 10.00 0.00 8.00 10.00 -
NAPS 2.52 2.33 2.26 2.17 1.96 1.93 1.95 4.36%
Adjusted Per Share Value based on latest NOSH - 80,030
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 46.39 61.27 53.92 48.51 42.67 40.83 38.26 3.26%
EPS 7.20 4.40 5.29 9.71 4.78 5.24 5.49 4.61%
DPS 0.00 0.00 9.99 10.00 0.00 8.00 10.01 -
NAPS 2.52 2.328 2.2579 2.1708 1.9621 1.9305 1.9513 4.35%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.03 2.39 3.00 2.76 2.40 2.44 2.14 -
P/RPS 6.53 3.90 5.56 5.69 5.63 5.98 5.60 2.59%
P/EPS 42.08 54.32 56.71 28.42 50.31 46.56 38.98 1.28%
EY 2.38 1.84 1.76 3.52 1.99 2.15 2.57 -1.27%
DY 0.00 0.00 3.33 3.62 0.00 3.28 4.67 -
P/NAPS 1.20 1.03 1.33 1.27 1.22 1.26 1.10 1.45%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 17/12/09 19/12/08 27/12/07 29/12/06 23/12/05 29/12/04 30/12/03 -
Price 2.73 2.34 2.93 2.80 2.29 2.33 2.13 -
P/RPS 5.88 3.82 5.43 5.77 5.37 5.71 5.57 0.90%
P/EPS 37.92 53.18 55.39 28.84 48.01 44.47 38.80 -0.38%
EY 2.64 1.88 1.81 3.47 2.08 2.25 2.58 0.38%
DY 0.00 0.00 3.41 3.57 0.00 3.43 4.69 -
P/NAPS 1.08 1.00 1.30 1.29 1.17 1.21 1.09 -0.15%

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