[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2001 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- 3.0%
YoY- -32.37%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 99,712 93,429 94,465 91,334 86,668 100,779 100,022 -0.20%
PBT 14,892 17,925 18,058 16,912 16,316 22,224 24,114 -27.54%
Tax -3,920 -4,202 -4,606 -3,798 -3,584 -2,479 -5,818 -23.20%
NP 10,972 13,723 13,452 13,114 12,732 19,745 18,296 -28.95%
-
NP to SH 10,972 13,723 13,452 13,114 12,732 19,745 18,296 -28.95%
-
Tax Rate 26.32% 23.44% 25.51% 22.46% 21.97% 11.15% 24.13% -
Total Cost 88,740 79,706 81,013 78,220 73,936 81,034 81,726 5.65%
-
Net Worth 161,541 136,236 132,069 127,780 130,758 127,606 125,181 18.58%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - 5,676 - - - 4,800 - -
Div Payout % - 41.37% - - - 24.31% - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 161,541 136,236 132,069 127,780 130,758 127,606 125,181 18.58%
NOSH 79,970 70,956 68,076 59,990 39,987 40,002 39,994 58.91%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 11.00% 14.69% 14.24% 14.36% 14.69% 19.59% 18.29% -
ROE 6.79% 10.07% 10.19% 10.26% 9.74% 15.47% 14.62% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 124.69 131.67 138.76 152.25 216.74 251.93 250.09 -37.20%
EPS 13.72 19.34 19.76 21.86 31.84 49.36 45.75 -55.29%
DPS 0.00 8.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.02 1.92 1.94 2.13 3.27 3.19 3.13 -25.37%
Adjusted Per Share Value based on latest NOSH - 60,035
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 124.64 116.79 118.08 114.17 108.34 125.97 125.03 -0.20%
EPS 13.72 17.15 16.81 16.39 15.92 24.68 22.87 -28.93%
DPS 0.00 7.10 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.0193 1.703 1.6509 1.5973 1.6345 1.5951 1.5648 18.58%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.77 1.88 1.72 1.76 3.20 3.20 3.32 -
P/RPS 1.42 1.43 1.24 1.16 1.48 1.27 1.33 4.47%
P/EPS 12.90 9.72 8.70 8.05 10.05 6.48 7.26 46.85%
EY 7.75 10.29 11.49 12.42 9.95 15.43 13.78 -31.93%
DY 0.00 4.26 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.88 0.98 0.89 0.83 0.98 1.00 1.06 -11.69%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 28/06/01 30/03/01 -
Price 1.67 1.72 1.76 1.78 2.80 3.14 3.20 -
P/RPS 1.34 1.31 1.27 1.17 1.29 1.25 1.28 3.10%
P/EPS 12.17 8.89 8.91 8.14 8.79 6.36 7.00 44.73%
EY 8.22 11.24 11.23 12.28 11.37 15.72 14.30 -30.93%
DY 0.00 4.65 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 0.83 0.90 0.91 0.84 0.86 0.98 1.02 -12.87%

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