[APOLLO] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 5.7%
YoY- 5.67%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 210,064 182,064 163,897 165,544 189,470 156,801 145,385 6.31%
PBT 34,444 20,364 30,144 26,898 23,765 31,565 24,962 5.50%
Tax -7,879 -4,819 -7,237 -4,788 -2,842 -5,696 -5,769 5.32%
NP 26,565 15,545 22,907 22,110 20,923 25,869 19,193 5.56%
-
NP to SH 26,565 15,545 22,907 22,110 20,923 25,869 19,193 5.56%
-
Tax Rate 22.87% 23.66% 24.01% 17.80% 11.96% 18.05% 23.11% -
Total Cost 183,499 166,519 140,990 143,434 168,547 130,932 126,192 6.43%
-
Net Worth 222,399 211,933 209,447 195,946 183,139 176,828 165,531 5.04%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 16,000 15,994 19,985 - 15,984 16,004 16,118 -0.12%
Div Payout % 60.23% 102.89% 87.25% - 76.40% 61.87% 83.98% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 222,399 211,933 209,447 195,946 183,139 176,828 165,531 5.04%
NOSH 80,000 79,974 79,941 79,977 79,973 80,013 79,966 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.65% 8.54% 13.98% 13.36% 11.04% 16.50% 13.20% -
ROE 11.94% 7.33% 10.94% 11.28% 11.42% 14.63% 11.59% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 262.58 227.65 205.02 206.99 236.92 195.97 181.81 6.31%
EPS 33.21 19.44 28.65 27.65 26.16 32.33 24.00 5.55%
DPS 20.00 20.00 25.00 0.00 20.00 20.00 20.15 -0.12%
NAPS 2.78 2.65 2.62 2.45 2.29 2.21 2.07 5.03%
Adjusted Per Share Value based on latest NOSH - 79,977
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 262.58 227.58 204.87 206.93 236.84 196.00 181.73 6.31%
EPS 33.21 19.43 28.63 27.64 26.15 32.34 23.99 5.56%
DPS 20.00 19.99 24.98 0.00 19.98 20.01 20.15 -0.12%
NAPS 2.78 2.6492 2.6181 2.4493 2.2892 2.2104 2.0691 5.04%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.16 3.08 3.11 2.53 2.66 2.91 2.59 -
P/RPS 1.20 1.35 1.52 1.22 1.12 1.48 1.42 -2.76%
P/EPS 9.52 15.85 10.85 9.15 10.17 9.00 10.79 -2.06%
EY 10.51 6.31 9.21 10.93 9.84 11.11 9.27 2.11%
DY 6.33 6.49 8.04 0.00 7.52 6.87 7.78 -3.37%
P/NAPS 1.14 1.16 1.19 1.03 1.16 1.32 1.25 -1.52%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 24/08/11 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 -
Price 3.23 2.98 3.37 2.72 2.53 2.86 2.63 -
P/RPS 1.23 1.31 1.64 1.31 1.07 1.46 1.45 -2.70%
P/EPS 9.73 15.33 11.76 9.84 9.67 8.85 10.96 -1.96%
EY 10.28 6.52 8.50 10.16 10.34 11.30 9.13 1.99%
DY 6.19 6.71 7.42 0.00 7.91 6.99 7.66 -3.48%
P/NAPS 1.16 1.12 1.29 1.11 1.10 1.29 1.27 -1.49%

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