[APOLLO] YoY TTM Result on 31-Jul-2007 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 5.36%
YoY- 34.78%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 163,897 165,544 189,470 156,801 145,385 130,949 119,471 5.40%
PBT 30,144 26,898 23,765 31,565 24,962 21,842 18,124 8.84%
Tax -7,237 -4,788 -2,842 -5,696 -5,769 -4,077 -3,503 12.84%
NP 22,907 22,110 20,923 25,869 19,193 17,765 14,621 7.76%
-
NP to SH 22,907 22,110 20,923 25,869 19,193 17,765 14,621 7.76%
-
Tax Rate 24.01% 17.80% 11.96% 18.05% 23.11% 18.67% 19.33% -
Total Cost 140,990 143,434 168,547 130,932 126,192 113,184 104,850 5.05%
-
Net Worth 209,447 195,946 183,139 176,828 165,531 152,776 150,454 5.66%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 19,985 - 15,984 16,004 16,118 12,807 8,005 16.46%
Div Payout % 87.25% - 76.40% 61.87% 83.98% 72.09% 54.75% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 209,447 195,946 183,139 176,828 165,531 152,776 150,454 5.66%
NOSH 79,941 79,977 79,973 80,013 79,966 79,987 80,028 -0.01%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.98% 13.36% 11.04% 16.50% 13.20% 13.57% 12.24% -
ROE 10.94% 11.28% 11.42% 14.63% 11.59% 11.63% 9.72% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 205.02 206.99 236.92 195.97 181.81 163.71 149.29 5.42%
EPS 28.65 27.65 26.16 32.33 24.00 22.21 18.27 7.78%
DPS 25.00 0.00 20.00 20.00 20.15 16.00 10.00 16.49%
NAPS 2.62 2.45 2.29 2.21 2.07 1.91 1.88 5.68%
Adjusted Per Share Value based on latest NOSH - 80,013
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 204.87 206.93 236.84 196.00 181.73 163.69 149.34 5.40%
EPS 28.63 27.64 26.15 32.34 23.99 22.21 18.28 7.76%
DPS 24.98 0.00 19.98 20.01 20.15 16.01 10.01 16.45%
NAPS 2.6181 2.4493 2.2892 2.2104 2.0691 1.9097 1.8807 5.66%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.11 2.53 2.66 2.91 2.59 2.27 2.16 -
P/RPS 1.52 1.22 1.12 1.48 1.42 1.39 1.45 0.78%
P/EPS 10.85 9.15 10.17 9.00 10.79 10.22 11.82 -1.41%
EY 9.21 10.93 9.84 11.11 9.27 9.78 8.46 1.42%
DY 8.04 0.00 7.52 6.87 7.78 7.05 4.63 9.62%
P/NAPS 1.19 1.03 1.16 1.32 1.25 1.19 1.15 0.57%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 30/09/05 28/09/04 -
Price 3.37 2.72 2.53 2.86 2.63 2.35 2.35 -
P/RPS 1.64 1.31 1.07 1.46 1.45 1.44 1.57 0.72%
P/EPS 11.76 9.84 9.67 8.85 10.96 10.58 12.86 -1.47%
EY 8.50 10.16 10.34 11.30 9.13 9.45 7.77 1.50%
DY 7.42 0.00 7.91 6.99 7.66 6.81 4.26 9.68%
P/NAPS 1.29 1.11 1.10 1.29 1.27 1.23 1.25 0.52%

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