[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2011 [#3]

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Annualized Quarter Result
Revenue	189,008	197,156	176,292	175,490	161,190	174,068	159,531	11.93%
YoY %	-4.13%	11.83%	0.46%	8.87%	-7.40%	9.11%	-	-
Horiz. %	118.48%	123.58%	110.51%	110.00%	101.04%	109.11%	100.00%	-
PBT	21,306	18,392	22,577	25,486	23,430	27,240	32,247	-24.08%
YoY %	15.84%	-18.54%	-11.41%	8.78%	-13.99%	-15.53%	-	-
Horiz. %	66.07%	57.03%	70.01%	79.03%	72.66%	84.47%	100.00%	-
Tax	-6,646	-5,628	-4,723	-4,366	-4,522	-5,240	-7,570	-8.29%
YoY %	-18.09%	-19.16%	-8.18%	3.45%	13.70%	30.78%	-	-
Horiz. %	87.79%	74.35%	62.39%	57.68%	59.74%	69.22%	100.00%	-
NP	14,660	12,764	17,854	21,120	18,908	22,000	24,677	-29.26%
YoY %	14.85%	-28.51%	-15.46%	11.70%	-14.05%	-10.85%	-	-
Horiz. %	59.41%	51.72%	72.35%	85.59%	76.62%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,660	12,764	17,854	21,120	18,908	22,000	24,677	-29.26%
YoY %	14.85%	-28.51%	-15.46%	11.70%	-14.05%	-10.85%	-	-
Horiz. %	59.41%	51.72%	72.35%	85.59%	76.62%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.19%	30.60%	20.92%	17.13%	19.30%	19.24%	23.48%	-
YoY %	1.93%	46.27%	22.12%	-11.24%	0.31%	-18.06%	-	-
Horiz. %	132.84%	130.32%	89.10%	72.96%	82.20%	81.94%	100.00%	-
Total Cost	174,348	184,392	158,438	154,370	142,282	152,068	134,854	18.62%
YoY %	-5.45%	16.38%	2.64%	8.50%	-6.44%	12.76%	-	-
Horiz. %	129.29%	136.73%	117.49%	114.47%	105.51%	112.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,058	211,933	208,776	206,399	215,154	209,447	203,175	4.17%
YoY %	1.95%	1.51%	1.15%	-4.07%	2.72%	3.09%	-	-
Horiz. %	106.34%	104.31%	102.76%	101.59%	105.90%	103.09%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Dividend
Div	32,008	63,979	19,997	26,666	39,991	79,941	-	-
YoY %	-49.97%	219.94%	-25.01%	-33.32%	-49.97%	0.00%	-	-
Horiz. %	40.04%	80.03%	25.01%	33.36%	50.03%	100.00%	-	-
Div Payout %	218.34%	501.25%	112.01%	126.26%	211.51%	363.37%	-	-
YoY %	-56.44%	347.50%	-11.29%	-40.31%	-41.79%	0.00%	-	-
Horiz. %	60.09%	137.94%	30.83%	34.75%	58.21%	100.00%	-	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Equity
Net Worth	216,058	211,933	208,776	206,399	215,154	209,447	203,175	4.17%
YoY %	1.95%	1.51%	1.15%	-4.07%	2.72%	3.09%	-	-
Horiz. %	106.34%	104.31%	102.76%	101.59%	105.90%	103.09%	100.00%	-
NOSH	80,021	79,974	79,991	80,000	79,983	79,941	79,990	0.02%
YoY %	0.06%	-0.02%	-0.01%	0.02%	0.05%	-0.06%	-	-
Horiz. %	100.04%	99.98%	100.00%	100.01%	99.99%	99.94%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Ratio Analysis
NP Margin	7.76%	6.47%	10.13%	12.03%	11.73%	12.64%	15.47%	-
YoY %	19.94%	-36.13%	-15.79%	2.56%	-7.20%	-18.29%	-	-
Horiz. %	50.16%	41.82%	65.48%	77.76%	75.82%	81.71%	100.00%	-
ROE	6.79%	6.02%	8.55%	10.23%	8.79%	10.50%	12.15%	-
YoY %	12.79%	-29.59%	-16.42%	16.38%	-16.29%	-13.58%	-	-
Horiz. %	55.88%	49.55%	70.37%	84.20%	72.35%	86.42%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Per Share
RPS	236.20	246.52	220.39	219.36	201.53	217.74	199.44	11.90%
YoY %	-4.19%	11.86%	0.47%	8.85%	-7.44%	9.18%	-	-
Horiz. %	118.43%	123.61%	110.50%	109.99%	101.05%	109.18%	100.00%	-
EPS	18.32	15.96	22.32	26.40	23.64	27.52	30.85	-29.28%
YoY %	14.79%	-28.49%	-15.45%	11.68%	-14.10%	-10.79%	-	-
Horiz. %	59.38%	51.73%	72.35%	85.58%	76.63%	89.21%	100.00%	-
DPS	40.00	80.00	25.00	33.33	50.00	100.00	0.00	-
YoY %	-50.00%	220.00%	-24.99%	-33.34%	-50.00%	0.00%	-	-
Horiz. %	40.00%	80.00%	25.00%	33.33%	50.00%	100.00%	-	-
NAPS	2.70	2.65	2.61	2.58	2.69	2.62	2.54	4.14%
YoY %	1.89%	1.53%	1.16%	-4.09%	2.67%	3.15%	-	-
Horiz. %	106.30%	104.33%	102.76%	101.57%	105.91%	103.15%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 80,025
RPS	236.26	246.45	220.37	219.36	201.49	217.59	199.41	11.93%
YoY %	-4.13%	11.83%	0.46%	8.87%	-7.40%	9.12%	-	-
Horiz. %	118.48%	123.59%	110.51%	110.00%	101.04%	109.12%	100.00%	-
EPS	18.32	15.96	22.32	26.40	23.64	27.50	30.85	-29.28%
YoY %	14.79%	-28.49%	-15.45%	11.68%	-14.04%	-10.86%	-	-
Horiz. %	59.38%	51.73%	72.35%	85.58%	76.63%	89.14%	100.00%	-
DPS	40.01	79.97	25.00	33.33	49.99	99.93	0.00	-
YoY %	-49.97%	219.88%	-24.99%	-33.33%	-49.97%	0.00%	-	-
Horiz. %	40.04%	80.03%	25.02%	33.35%	50.03%	100.00%	-	-
NAPS	2.7007	2.6492	2.6097	2.58	2.6894	2.6181	2.5397	4.17%
YoY %	1.94%	1.51%	1.15%	-4.07%	2.72%	3.09%	-	-
Horiz. %	106.34%	104.31%	102.76%	101.59%	105.89%	103.09%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	-
Price	3.14	3.08	3.05	3.00	3.40	3.11	2.90	-
P/RPS	1.33	1.25	1.38	1.37	1.69	1.43	1.45	-5.58%
YoY %	6.40%	-9.42%	0.73%	-18.93%	18.18%	-1.38%	-	-
Horiz. %	91.72%	86.21%	95.17%	94.48%	116.55%	98.62%	100.00%	-
P/EPS	17.14	19.30	13.66	11.36	14.38	11.30	9.40	49.08%
YoY %	-11.19%	41.29%	20.25%	-21.00%	27.26%	20.21%	-	-
Horiz. %	182.34%	205.32%	145.32%	120.85%	152.98%	120.21%	100.00%	-
EY	5.83	5.18	7.32	8.80	6.95	8.85	10.64	-32.96%
YoY %	12.55%	-29.23%	-16.82%	26.62%	-21.47%	-16.82%	-	-
Horiz. %	54.79%	48.68%	68.80%	82.71%	65.32%	83.18%	100.00%	-
DY	12.74	25.97	8.20	11.11	14.71	32.15	0.00	-
YoY %	-50.94%	216.71%	-26.19%	-24.47%	-54.25%	0.00%	-	-
Horiz. %	39.63%	80.78%	25.51%	34.56%	45.75%	100.00%	-	-
P/NAPS	1.16	1.16	1.17	1.16	1.26	1.19	1.14	1.16%
YoY %	0.00%	-0.85%	0.86%	-7.94%	5.88%	4.39%	-	-
Horiz. %	101.75%	101.75%	102.63%	101.75%	110.53%	104.39%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	22/12/11	24/08/11	24/06/11	29/03/11	13/12/10	30/09/10	29/06/10	-
Price	2.90	2.98	3.08	2.91	3.42	3.37	2.93	-
P/RPS	1.23	1.21	1.40	1.33	1.70	1.55	1.47	-11.17%
YoY %	1.65%	-13.57%	5.26%	-21.76%	9.68%	5.44%	-	-
Horiz. %	83.67%	82.31%	95.24%	90.48%	115.65%	105.44%	100.00%	-
P/EPS	15.83	18.67	13.80	11.02	14.47	12.25	9.50	40.42%
YoY %	-15.21%	35.29%	25.23%	-23.84%	18.12%	28.95%	-	-
Horiz. %	166.63%	196.53%	145.26%	116.00%	152.32%	128.95%	100.00%	-
EY	6.32	5.36	7.25	9.07	6.91	8.17	10.53	-28.78%
YoY %	17.91%	-26.07%	-20.07%	31.26%	-15.42%	-22.41%	-	-
Horiz. %	60.02%	50.90%	68.85%	86.13%	65.62%	77.59%	100.00%	-
DY	13.79	26.85	8.12	11.45	14.62	29.67	0.00	-
YoY %	-48.64%	230.67%	-29.08%	-21.68%	-50.72%	0.00%	-	-
Horiz. %	46.48%	90.50%	27.37%	38.59%	49.28%	100.00%	-	-
P/NAPS	1.07	1.12	1.18	1.13	1.27	1.29	1.15	-4.68%
YoY %	-4.46%	-5.08%	4.42%	-11.02%	-1.55%	12.17%	-	-
Horiz. %	93.04%	97.39%	102.61%	98.26%	110.43%	112.17%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

ORIENT

6.97

-0.18

1,220,900

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More