[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 25.28%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 140,296 124,443 123,605 122,464 114,272 119,473 117,814 12.36%
PBT 32,004 17,228 14,950 16,322 13,548 19,931 21,461 30.55%
Tax -6,472 -3,061 -2,230 -2,366 -2,408 -3,731 -4,182 33.82%
NP 25,532 14,167 12,720 13,956 11,140 16,200 17,278 29.76%
-
NP to SH 25,532 14,167 12,720 13,956 11,140 16,200 17,278 29.76%
-
Tax Rate 20.22% 17.77% 14.92% 14.50% 17.77% 18.72% 19.49% -
Total Cost 114,764 110,276 110,885 108,508 103,132 103,273 100,536 9.23%
-
Net Worth 152,776 147,189 146,338 154,444 150,454 147,200 148,788 1.78%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 18,398 - 12,803 - 8,000 21,331 -
Div Payout % - 129.87% - 91.74% - 49.38% 123.46% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 152,776 147,189 146,338 154,444 150,454 147,200 148,788 1.78%
NOSH 79,987 79,994 79,966 80,022 80,028 80,000 79,993 -0.00%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 18.20% 11.38% 10.29% 11.40% 9.75% 13.56% 14.67% -
ROE 16.71% 9.62% 8.69% 9.04% 7.40% 11.01% 11.61% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 175.40 155.56 154.57 153.04 142.79 149.34 147.28 12.36%
EPS 31.92 17.71 15.91 17.44 13.92 20.25 21.60 29.77%
DPS 0.00 23.00 0.00 16.00 0.00 10.00 26.67 -
NAPS 1.91 1.84 1.83 1.93 1.88 1.84 1.86 1.78%
Adjusted Per Share Value based on latest NOSH - 80,019
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 175.37 155.55 154.51 153.08 142.84 149.34 147.27 12.35%
EPS 31.92 17.71 15.90 17.45 13.92 20.25 21.60 29.77%
DPS 0.00 23.00 0.00 16.00 0.00 10.00 26.66 -
NAPS 1.9097 1.8399 1.8292 1.9306 1.8807 1.84 1.8599 1.77%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.27 2.25 2.41 2.44 2.16 2.19 2.40 -
P/RPS 1.29 1.45 1.56 1.59 1.51 1.47 1.63 -14.45%
P/EPS 7.11 12.70 15.15 13.99 15.52 10.81 11.11 -25.75%
EY 14.06 7.87 6.60 7.15 6.44 9.25 9.00 34.67%
DY 0.00 10.22 0.00 6.56 0.00 4.57 11.11 -
P/NAPS 1.19 1.22 1.32 1.26 1.15 1.19 1.29 -5.24%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 30/03/04 -
Price 2.35 2.24 2.33 2.33 2.35 2.24 2.29 -
P/RPS 1.34 1.44 1.51 1.52 1.65 1.50 1.55 -9.25%
P/EPS 7.36 12.65 14.65 13.36 16.88 11.06 10.60 -21.60%
EY 13.58 7.91 6.83 7.48 5.92 9.04 9.43 27.55%
DY 0.00 10.27 0.00 6.87 0.00 4.46 11.64 -
P/NAPS 1.23 1.22 1.27 1.21 1.25 1.22 1.23 0.00%

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
Post a Comment