[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 2.58%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 107,482 99,712 93,429 94,465 91,334 86,668 100,779 4.37%
PBT 18,614 14,892 17,925 18,058 16,912 16,316 22,224 -11.11%
Tax -5,256 -3,920 -4,202 -4,606 -3,798 -3,584 -2,479 64.81%
NP 13,358 10,972 13,723 13,452 13,114 12,732 19,745 -22.88%
-
NP to SH 13,358 10,972 13,723 13,452 13,114 12,732 19,745 -22.88%
-
Tax Rate 28.24% 26.32% 23.44% 25.51% 22.46% 21.97% 11.15% -
Total Cost 94,124 88,740 79,706 81,013 78,220 73,936 81,034 10.46%
-
Net Worth 165,575 161,541 136,236 132,069 127,780 130,758 127,606 18.90%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 31,995 - 5,676 - - - 4,800 252.96%
Div Payout % 239.52% - 41.37% - - - 24.31% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 165,575 161,541 136,236 132,069 127,780 130,758 127,606 18.90%
NOSH 79,988 79,970 70,956 68,076 59,990 39,987 40,002 58.51%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 12.43% 11.00% 14.69% 14.24% 14.36% 14.69% 19.59% -
ROE 8.07% 6.79% 10.07% 10.19% 10.26% 9.74% 15.47% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 134.37 124.69 131.67 138.76 152.25 216.74 251.93 -34.15%
EPS 16.70 13.72 19.34 19.76 21.86 31.84 49.36 -51.34%
DPS 40.00 0.00 8.00 0.00 0.00 0.00 12.00 122.65%
NAPS 2.07 2.02 1.92 1.94 2.13 3.27 3.19 -24.98%
Adjusted Per Share Value based on latest NOSH - 68,053
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 134.35 124.64 116.79 118.08 114.17 108.34 125.97 4.37%
EPS 16.70 13.72 17.15 16.81 16.39 15.92 24.68 -22.87%
DPS 39.99 0.00 7.10 0.00 0.00 0.00 6.00 252.93%
NAPS 2.0697 2.0193 1.703 1.6509 1.5973 1.6345 1.5951 18.90%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.63 1.77 1.88 1.72 1.76 3.20 3.20 -
P/RPS 1.21 1.42 1.43 1.24 1.16 1.48 1.27 -3.16%
P/EPS 9.76 12.90 9.72 8.70 8.05 10.05 6.48 31.29%
EY 10.25 7.75 10.29 11.49 12.42 9.95 15.43 -23.81%
DY 24.54 0.00 4.26 0.00 0.00 0.00 3.75 248.66%
P/NAPS 0.79 0.88 0.98 0.89 0.83 0.98 1.00 -14.50%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 28/06/01 -
Price 1.67 1.67 1.72 1.76 1.78 2.80 3.14 -
P/RPS 1.24 1.34 1.31 1.27 1.17 1.29 1.25 -0.53%
P/EPS 10.00 12.17 8.89 8.91 8.14 8.79 6.36 35.10%
EY 10.00 8.22 11.24 11.23 12.28 11.37 15.72 -25.97%
DY 23.95 0.00 4.65 0.00 0.00 0.00 3.82 238.87%
P/NAPS 0.81 0.83 0.90 0.91 0.84 0.86 0.98 -11.89%

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