[APOLLO] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -0.71%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 175,834 167,502 162,472 154,272 156,058 153,800 152,356 9.99%
PBT 27,118 27,226 32,224 30,105 31,165 31,192 26,384 1.84%
Tax -6,101 -6,512 -7,708 -5,551 -6,436 -6,022 -7,128 -9.82%
NP 21,017 20,714 24,516 24,554 24,729 25,170 19,256 5.99%
-
NP to SH 21,017 20,714 24,516 24,554 24,729 25,170 19,256 5.99%
-
Tax Rate 22.50% 23.92% 23.92% 18.44% 20.65% 19.31% 27.02% -
Total Cost 154,817 146,788 137,956 129,718 131,329 128,630 133,100 10.57%
-
Net Worth 177,633 180,747 176,828 171,220 170,427 173,613 165,531 4.80%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 10,668 15,995 - 20,002 - 16,001 479 687.12%
Div Payout % 50.76% 77.22% - 81.46% - 63.57% 2.49% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 177,633 180,747 176,828 171,220 170,427 173,613 165,531 4.80%
NOSH 80,015 79,976 80,013 80,009 80,012 80,006 79,966 0.04%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 11.95% 12.37% 15.09% 15.92% 15.85% 16.37% 12.64% -
ROE 11.83% 11.46% 13.86% 14.34% 14.51% 14.50% 11.63% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 219.75 209.44 203.06 192.82 195.04 192.23 190.52 9.95%
EPS 26.27 25.90 30.64 30.69 30.91 31.46 24.08 5.95%
DPS 13.33 20.00 0.00 25.00 0.00 20.00 0.60 685.83%
NAPS 2.22 2.26 2.21 2.14 2.13 2.17 2.07 4.76%
Adjusted Per Share Value based on latest NOSH - 80,013
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 219.79 209.38 203.09 192.84 195.07 192.25 190.45 9.99%
EPS 26.27 25.89 30.65 30.69 30.91 31.46 24.07 5.98%
DPS 13.34 19.99 0.00 25.00 0.00 20.00 0.60 686.22%
NAPS 2.2204 2.2593 2.2104 2.1403 2.1303 2.1702 2.0691 4.80%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.85 3.00 2.91 2.78 2.98 2.76 2.59 -
P/RPS 1.30 1.43 1.43 1.44 1.53 1.44 1.36 -2.95%
P/EPS 10.85 11.58 9.50 9.06 9.64 8.77 10.76 0.55%
EY 9.22 8.63 10.53 11.04 10.37 11.40 9.30 -0.57%
DY 4.68 6.67 0.00 8.99 0.00 7.25 0.23 641.24%
P/NAPS 1.28 1.33 1.32 1.30 1.40 1.27 1.25 1.58%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 27/12/07 26/09/07 26/06/07 29/03/07 29/12/06 22/09/06 -
Price 2.63 2.93 2.86 2.82 2.80 2.80 2.63 -
P/RPS 1.20 1.40 1.41 1.46 1.44 1.46 1.38 -8.87%
P/EPS 10.01 11.31 9.33 9.19 9.06 8.90 10.92 -5.62%
EY 9.99 8.84 10.71 10.88 11.04 11.24 9.16 5.93%
DY 5.07 6.83 0.00 8.87 0.00 7.14 0.23 681.75%
P/NAPS 1.18 1.30 1.29 1.32 1.31 1.29 1.27 -4.76%

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