[APOLLO] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -13.7%
YoY- -3.53%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 163,862 153,639 195,355 161,123 150,060 132,420 121,530 5.10%
PBT 26,883 31,017 22,255 28,122 28,414 22,616 17,047 7.88%
Tax -5,782 -6,664 -2,043 -5,796 -5,270 -5,224 -2,628 14.03%
NP 21,101 24,353 20,212 22,326 23,144 17,392 14,419 6.54%
-
NP to SH 21,101 24,353 20,212 22,326 23,144 17,392 14,419 6.54%
-
Tax Rate 21.51% 21.48% 9.18% 20.61% 18.55% 23.10% 15.42% -
Total Cost 142,761 129,286 175,143 138,797 126,916 115,028 107,111 4.90%
-
Net Worth 215,308 201,600 186,241 180,629 173,667 156,964 154,436 5.69%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 19,985 - 7,992 15,993 24,121 6,405 6,401 20.88%
Div Payout % 94.71% - 39.54% 71.64% 104.22% 36.83% 44.40% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 215,308 201,600 186,241 180,629 173,667 156,964 154,436 5.69%
NOSH 80,040 80,000 79,931 79,924 80,030 80,083 80,019 0.00%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 12.88% 15.85% 10.35% 13.86% 15.42% 13.13% 11.86% -
ROE 9.80% 12.08% 10.85% 12.36% 13.33% 11.08% 9.34% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 204.72 192.05 244.40 201.59 187.50 165.35 151.88 5.09%
EPS 26.36 30.44 25.29 27.93 28.92 21.72 18.02 6.54%
DPS 25.00 0.00 10.00 20.00 30.15 8.00 8.00 20.90%
NAPS 2.69 2.52 2.33 2.26 2.17 1.96 1.93 5.68%
Adjusted Per Share Value based on latest NOSH - 79,924
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 204.83 192.05 244.19 201.40 187.58 165.53 151.91 5.10%
EPS 26.38 30.44 25.27 27.91 28.93 21.74 18.02 6.55%
DPS 24.98 0.00 9.99 19.99 30.15 8.01 8.00 20.88%
NAPS 2.6914 2.52 2.328 2.2579 2.1708 1.9621 1.9305 5.69%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 3.40 3.03 2.39 3.00 2.76 2.40 2.44 -
P/RPS 1.66 1.58 0.98 1.49 1.47 1.45 1.61 0.51%
P/EPS 12.90 9.95 9.45 10.74 9.54 11.05 13.54 -0.80%
EY 7.75 10.05 10.58 9.31 10.48 9.05 7.39 0.79%
DY 7.35 0.00 4.18 6.67 10.92 3.33 3.28 14.38%
P/NAPS 1.26 1.20 1.03 1.33 1.27 1.22 1.26 0.00%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 13/12/10 17/12/09 19/12/08 27/12/07 29/12/06 23/12/05 29/12/04 -
Price 3.42 2.73 2.34 2.93 2.80 2.29 2.33 -
P/RPS 1.67 1.42 0.96 1.45 1.49 1.38 1.53 1.46%
P/EPS 12.97 8.97 9.25 10.49 9.68 10.54 12.93 0.05%
EY 7.71 11.15 10.81 9.53 10.33 9.48 7.73 -0.04%
DY 7.31 0.00 4.27 6.83 10.77 3.49 3.43 13.43%
P/NAPS 1.27 1.08 1.00 1.30 1.29 1.17 1.21 0.80%

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