[APOLLO] YoY TTM Result on 31-Jul-2002 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -3.21%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 130,949 119,471 117,052 96,690 98,189 110,385 21,654 -1.89%
PBT 21,842 18,124 20,100 17,549 20,032 25,832 4,977 -1.56%
Tax -4,077 -3,503 -4,504 -4,286 -1,714 -6,446 -1,348 -1.16%
NP 17,765 14,621 15,596 13,263 18,318 19,386 3,629 -1.67%
-
NP to SH 17,765 14,621 15,596 13,263 18,318 19,386 3,629 -1.67%
-
Tax Rate 18.67% 19.33% 22.41% 24.42% 8.56% 24.95% 27.08% -
Total Cost 113,184 104,850 101,456 83,427 79,871 90,999 18,025 -1.93%
-
Net Worth 152,776 150,454 151,061 161,541 130,758 116,025 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 12,807 8,005 15,995 5,669 4,798 4,798 - -100.00%
Div Payout % 72.09% 54.75% 102.56% 42.74% 26.20% 24.75% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 152,776 150,454 151,061 161,541 130,758 116,025 0 -100.00%
NOSH 79,987 80,028 79,926 79,970 39,987 40,008 40,011 -0.73%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 13.57% 12.24% 13.32% 13.72% 18.66% 17.56% 16.76% -
ROE 11.63% 9.72% 10.32% 8.21% 14.01% 16.71% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 163.71 149.29 146.45 120.91 245.55 275.90 54.12 -1.16%
EPS 22.21 18.27 19.51 16.58 45.81 48.45 9.07 -0.94%
DPS 16.00 10.00 20.00 7.09 12.00 12.00 0.00 -100.00%
NAPS 1.91 1.88 1.89 2.02 3.27 2.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 79,970
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 163.69 149.34 146.32 120.86 122.74 137.98 27.07 -1.89%
EPS 22.21 18.28 19.50 16.58 22.90 24.23 4.54 -1.67%
DPS 16.01 10.01 19.99 7.09 6.00 6.00 0.00 -100.00%
NAPS 1.9097 1.8807 1.8883 2.0193 1.6345 1.4503 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.27 2.16 1.89 1.77 3.20 4.60 0.00 -
P/RPS 1.39 1.45 1.29 1.46 1.30 1.67 0.00 -100.00%
P/EPS 10.22 11.82 9.69 10.67 6.99 9.49 0.00 -100.00%
EY 9.78 8.46 10.32 9.37 14.32 10.53 0.00 -100.00%
DY 7.05 4.63 10.58 4.01 3.75 2.61 0.00 -100.00%
P/NAPS 1.19 1.15 1.00 0.88 0.98 1.59 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/09/05 28/09/04 23/09/03 27/09/02 27/09/01 20/09/00 - -
Price 2.35 2.35 1.90 1.67 2.80 4.40 0.00 -
P/RPS 1.44 1.57 1.30 1.38 1.14 1.59 0.00 -100.00%
P/EPS 10.58 12.86 9.74 10.07 6.11 9.08 0.00 -100.00%
EY 9.45 7.77 10.27 9.93 16.36 11.01 0.00 -100.00%
DY 6.81 4.26 10.53 4.24 4.29 2.73 0.00 -100.00%
P/NAPS 1.23 1.25 1.01 0.83 0.86 1.52 0.00 -100.00%

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