[APOLLO] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 4.23%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 132,420 121,530 118,845 101,503 95,085 110,790 48,353 -1.06%
PBT 22,616 17,047 20,368 18,755 17,391 26,797 11,030 -0.76%
Tax -5,224 -2,628 -4,312 -4,931 -786 -6,833 -2,892 -0.62%
NP 17,392 14,419 16,056 13,824 16,605 19,964 8,138 -0.80%
-
NP to SH 17,392 14,419 16,056 13,824 16,605 19,964 8,138 -0.80%
-
Tax Rate 23.10% 15.42% 21.17% 26.29% 4.52% 25.50% 26.22% -
Total Cost 115,028 107,111 102,789 87,679 78,480 90,826 40,215 -1.11%
-
Net Worth 156,964 154,436 156,106 165,557 127,875 120,776 99,222 -0.48%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 6,405 6,401 8,005 21,664 4,798 4,798 - -100.00%
Div Payout % 36.83% 44.40% 49.86% 156.72% 28.90% 24.03% - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 156,964 154,436 156,106 165,557 127,875 120,776 99,222 -0.48%
NOSH 80,083 80,019 80,054 79,979 60,035 39,992 40,008 -0.73%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 13.13% 11.86% 13.51% 13.62% 17.46% 18.02% 16.83% -
ROE 11.08% 9.34% 10.29% 8.35% 12.99% 16.53% 8.20% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 165.35 151.88 148.45 126.91 158.38 277.03 120.86 -0.33%
EPS 21.72 18.02 20.06 17.28 27.66 49.92 20.34 -0.06%
DPS 8.00 8.00 10.00 27.09 7.99 12.00 0.00 -100.00%
NAPS 1.96 1.93 1.95 2.07 2.13 3.02 2.48 0.25%
Adjusted Per Share Value based on latest NOSH - 79,979
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 165.53 151.91 148.56 126.88 118.86 138.49 60.44 -1.06%
EPS 21.74 18.02 20.07 17.28 20.76 24.96 10.17 -0.80%
DPS 8.01 8.00 10.01 27.08 6.00 6.00 0.00 -100.00%
NAPS 1.9621 1.9305 1.9513 2.0695 1.5984 1.5097 1.2403 -0.48%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 2.40 2.44 2.14 1.63 1.76 4.20 0.00 -
P/RPS 1.45 1.61 1.44 1.28 1.11 1.52 0.00 -100.00%
P/EPS 11.05 13.54 10.67 9.43 6.36 8.41 0.00 -100.00%
EY 9.05 7.39 9.37 10.60 15.72 11.89 0.00 -100.00%
DY 3.33 3.28 4.67 16.62 4.54 2.86 0.00 -100.00%
P/NAPS 1.22 1.26 1.10 0.79 0.83 1.39 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 23/12/05 29/12/04 30/12/03 26/12/02 14/12/01 20/12/00 - -
Price 2.29 2.33 2.13 1.67 1.78 3.20 0.00 -
P/RPS 1.38 1.53 1.43 1.32 1.12 1.16 0.00 -100.00%
P/EPS 10.54 12.93 10.62 9.66 6.44 6.41 0.00 -100.00%
EY 9.48 7.73 9.42 10.35 15.54 15.60 0.00 -100.00%
DY 3.49 3.43 4.69 16.22 4.49 3.75 0.00 -100.00%
P/NAPS 1.17 1.21 1.09 0.81 0.84 1.06 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