[APOLLO] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -2.1%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 195,355 161,123 150,060 132,420 121,530 118,845 101,503 11.51%
PBT 22,255 28,122 28,414 22,616 17,047 20,368 18,755 2.89%
Tax -2,043 -5,796 -5,270 -5,224 -2,628 -4,312 -4,931 -13.64%
NP 20,212 22,326 23,144 17,392 14,419 16,056 13,824 6.52%
-
NP to SH 20,212 22,326 23,144 17,392 14,419 16,056 13,824 6.52%
-
Tax Rate 9.18% 20.61% 18.55% 23.10% 15.42% 21.17% 26.29% -
Total Cost 175,143 138,797 126,916 115,028 107,111 102,789 87,679 12.21%
-
Net Worth 186,241 180,629 173,667 156,964 154,436 156,106 165,557 1.97%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 7,992 15,993 24,121 6,405 6,401 8,005 21,664 -15.29%
Div Payout % 39.54% 71.64% 104.22% 36.83% 44.40% 49.86% 156.72% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 186,241 180,629 173,667 156,964 154,436 156,106 165,557 1.97%
NOSH 79,931 79,924 80,030 80,083 80,019 80,054 79,979 -0.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 10.35% 13.86% 15.42% 13.13% 11.86% 13.51% 13.62% -
ROE 10.85% 12.36% 13.33% 11.08% 9.34% 10.29% 8.35% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 244.40 201.59 187.50 165.35 151.88 148.45 126.91 11.52%
EPS 25.29 27.93 28.92 21.72 18.02 20.06 17.28 6.54%
DPS 10.00 20.00 30.15 8.00 8.00 10.00 27.09 -15.29%
NAPS 2.33 2.26 2.17 1.96 1.93 1.95 2.07 1.98%
Adjusted Per Share Value based on latest NOSH - 80,083
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 244.19 201.40 187.58 165.53 151.91 148.56 126.88 11.51%
EPS 25.27 27.91 28.93 21.74 18.02 20.07 17.28 6.53%
DPS 9.99 19.99 30.15 8.01 8.00 10.01 27.08 -15.29%
NAPS 2.328 2.2579 2.1708 1.9621 1.9305 1.9513 2.0695 1.97%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 2.39 3.00 2.76 2.40 2.44 2.14 1.63 -
P/RPS 0.98 1.49 1.47 1.45 1.61 1.44 1.28 -4.34%
P/EPS 9.45 10.74 9.54 11.05 13.54 10.67 9.43 0.03%
EY 10.58 9.31 10.48 9.05 7.39 9.37 10.60 -0.03%
DY 4.18 6.67 10.92 3.33 3.28 4.67 16.62 -20.53%
P/NAPS 1.03 1.33 1.27 1.22 1.26 1.10 0.79 4.51%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 19/12/08 27/12/07 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 -
Price 2.34 2.93 2.80 2.29 2.33 2.13 1.67 -
P/RPS 0.96 1.45 1.49 1.38 1.53 1.43 1.32 -5.16%
P/EPS 9.25 10.49 9.68 10.54 12.93 10.62 9.66 -0.71%
EY 10.81 9.53 10.33 9.48 7.73 9.42 10.35 0.72%
DY 4.27 6.83 10.77 3.49 3.43 4.69 16.22 -19.92%
P/NAPS 1.00 1.30 1.29 1.17 1.21 1.09 0.81 3.57%

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