[APOLLO] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 2.95%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 150,060 132,420 121,530 118,845 101,503 95,085 110,790 5.18%
PBT 28,414 22,616 17,047 20,368 18,755 17,391 26,797 0.98%
Tax -5,270 -5,224 -2,628 -4,312 -4,931 -786 -6,833 -4.23%
NP 23,144 17,392 14,419 16,056 13,824 16,605 19,964 2.49%
-
NP to SH 23,144 17,392 14,419 16,056 13,824 16,605 19,964 2.49%
-
Tax Rate 18.55% 23.10% 15.42% 21.17% 26.29% 4.52% 25.50% -
Total Cost 126,916 115,028 107,111 102,789 87,679 78,480 90,826 5.73%
-
Net Worth 173,667 156,964 154,436 156,106 165,557 127,875 120,776 6.23%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 24,121 6,405 6,401 8,005 21,664 4,798 4,798 30.86%
Div Payout % 104.22% 36.83% 44.40% 49.86% 156.72% 28.90% 24.03% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 173,667 156,964 154,436 156,106 165,557 127,875 120,776 6.23%
NOSH 80,030 80,083 80,019 80,054 79,979 60,035 39,992 12.25%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 15.42% 13.13% 11.86% 13.51% 13.62% 17.46% 18.02% -
ROE 13.33% 11.08% 9.34% 10.29% 8.35% 12.99% 16.53% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 187.50 165.35 151.88 148.45 126.91 158.38 277.03 -6.29%
EPS 28.92 21.72 18.02 20.06 17.28 27.66 49.92 -8.69%
DPS 30.15 8.00 8.00 10.00 27.09 7.99 12.00 16.58%
NAPS 2.17 1.96 1.93 1.95 2.07 2.13 3.02 -5.35%
Adjusted Per Share Value based on latest NOSH - 80,054
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 187.58 165.53 151.91 148.56 126.88 118.86 138.49 5.18%
EPS 28.93 21.74 18.02 20.07 17.28 20.76 24.96 2.48%
DPS 30.15 8.01 8.00 10.01 27.08 6.00 6.00 30.85%
NAPS 2.1708 1.9621 1.9305 1.9513 2.0695 1.5984 1.5097 6.23%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.76 2.40 2.44 2.14 1.63 1.76 4.20 -
P/RPS 1.47 1.45 1.61 1.44 1.28 1.11 1.52 -0.55%
P/EPS 9.54 11.05 13.54 10.67 9.43 6.36 8.41 2.12%
EY 10.48 9.05 7.39 9.37 10.60 15.72 11.89 -2.08%
DY 10.92 3.33 3.28 4.67 16.62 4.54 2.86 25.00%
P/NAPS 1.27 1.22 1.26 1.10 0.79 0.83 1.39 -1.49%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 14/12/01 20/12/00 -
Price 2.80 2.29 2.33 2.13 1.67 1.78 3.20 -
P/RPS 1.49 1.38 1.53 1.43 1.32 1.12 1.16 4.25%
P/EPS 9.68 10.54 12.93 10.62 9.66 6.44 6.41 7.10%
EY 10.33 9.48 7.73 9.42 10.35 15.54 15.60 -6.63%
DY 10.77 3.49 3.43 4.69 16.22 4.49 3.75 19.21%
P/NAPS 1.29 1.17 1.21 1.09 0.81 0.84 1.06 3.32%

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