[APOLLO] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 10.22%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 136,352 123,816 118,263 106,088 96,611 106,022 76,777 10.03%
PBT 27,000 15,047 18,435 20,651 17,682 24,824 17,800 7.18%
Tax -6,193 -2,267 -3,124 -5,414 -1,571 -5,920 -4,576 5.16%
NP 20,807 12,780 15,311 15,237 16,111 18,904 13,224 7.83%
-
NP to SH 20,807 12,780 15,311 15,237 16,111 18,904 13,224 7.83%
-
Tax Rate 22.94% 15.07% 16.95% 26.22% 8.88% 23.85% 25.71% -
Total Cost 115,545 111,036 102,952 90,851 80,500 87,118 63,553 10.46%
-
Net Worth 162,400 146,457 148,800 153,631 132,024 125,137 104,227 7.66%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 14,405 6,401 8,005 21,664 4,798 4,798 - -
Div Payout % 69.23% 50.09% 52.29% 142.19% 29.78% 25.38% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 162,400 146,457 148,800 153,631 132,024 125,137 104,227 7.66%
NOSH 80,000 80,031 80,000 80,016 68,053 39,980 39,984 12.24%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 15.26% 10.32% 12.95% 14.36% 16.68% 17.83% 17.22% -
ROE 12.81% 8.73% 10.29% 9.92% 12.20% 15.11% 12.69% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 170.44 154.71 147.83 132.58 141.96 265.19 192.02 -1.96%
EPS 26.01 15.97 19.14 19.04 23.67 47.28 33.07 -3.91%
DPS 18.00 8.00 10.00 27.08 7.05 12.00 0.00 -
NAPS 2.03 1.83 1.86 1.92 1.94 3.13 2.6067 -4.07%
Adjusted Per Share Value based on latest NOSH - 80,016
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 170.44 154.77 147.83 132.61 120.76 132.53 95.97 10.03%
EPS 26.01 15.98 19.14 19.05 20.14 23.63 16.53 7.84%
DPS 18.01 8.00 10.00 27.08 6.00 6.00 0.00 -
NAPS 2.03 1.8307 1.86 1.9204 1.6503 1.5642 1.3028 7.66%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.40 2.41 2.40 1.66 1.72 3.32 3.90 -
P/RPS 1.41 1.56 1.62 1.25 1.21 1.25 2.03 -5.88%
P/EPS 9.23 15.09 12.54 8.72 7.27 7.02 11.79 -3.99%
EY 10.84 6.63 7.97 11.47 13.76 14.24 8.48 4.17%
DY 7.50 3.32 4.17 16.31 4.10 3.61 0.00 -
P/NAPS 1.18 1.32 1.29 0.86 0.89 1.06 1.50 -3.91%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 30/03/05 30/03/04 25/03/03 29/03/02 30/03/01 - -
Price 2.39 2.33 2.29 1.64 1.76 3.20 0.00 -
P/RPS 1.40 1.51 1.55 1.24 1.24 1.21 0.00 -
P/EPS 9.19 14.59 11.97 8.61 7.43 6.77 0.00 -
EY 10.88 6.85 8.36 11.61 13.45 14.78 0.00 -
DY 7.53 3.43 4.37 16.51 4.01 3.75 0.00 -
P/NAPS 1.18 1.27 1.23 0.85 0.91 1.02 0.00 -

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