[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	162,472	154,272	156,058	153,800	152,356	142,370	139,484	10.73%
YoY %	5.32%	-1.14%	1.47%	0.95%	7.01%	2.07%	-	-
Horiz. %	116.48%	110.60%	111.88%	110.26%	109.23%	102.07%	100.00%	-
PBT	32,224	30,105	31,165	31,192	26,384	26,366	27,977	9.90%
YoY %	7.04%	-3.40%	-0.09%	18.22%	0.07%	-5.76%	-	-
Horiz. %	115.18%	107.61%	111.40%	111.49%	94.31%	94.24%	100.00%	-
Tax	-7,708	-5,551	-6,436	-6,022	-7,128	-5,604	-6,405	13.17%
YoY %	-38.86%	13.75%	-6.87%	15.52%	-27.19%	12.51%	-	-
Horiz. %	120.34%	86.67%	100.48%	94.02%	111.29%	87.49%	100.00%	-
NP	24,516	24,554	24,729	25,170	19,256	20,762	21,572	8.92%
YoY %	-0.15%	-0.71%	-1.75%	30.71%	-7.25%	-3.75%	-	-
Horiz. %	113.65%	113.82%	114.63%	116.68%	89.26%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,516	24,554	24,729	25,170	19,256	20,762	21,572	8.92%
YoY %	-0.15%	-0.71%	-1.75%	30.71%	-7.25%	-3.75%	-	-
Horiz. %	113.65%	113.82%	114.63%	116.68%	89.26%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.92%	18.44%	20.65%	19.31%	27.02%	21.25%	22.89%	-
YoY %	29.72%	-10.70%	6.94%	-28.53%	27.15%	-7.16%	-	-
Horiz. %	104.50%	80.56%	90.21%	84.36%	118.04%	92.84%	100.00%	-
Total Cost	137,956	129,718	131,329	128,630	133,100	121,608	117,912	11.06%
YoY %	6.35%	-1.23%	2.10%	-3.36%	9.45%	3.13%	-	-
Horiz. %	117.00%	110.01%	111.38%	109.09%	112.88%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,828	171,220	170,427	173,613	165,531	160,815	162,430	5.84%
YoY %	3.28%	0.47%	-1.84%	4.88%	2.93%	-0.99%	-	-
Horiz. %	108.86%	105.41%	104.92%	106.88%	101.91%	99.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	-	20,002	-	16,001	479	16,001	10,668	-
YoY %	-	0.00%	-	3,240.50%	-97.01%	49.99%	-	-
Horiz. %	-	187.50%	-	149.99%	4.49%	149.99%	100.00%	-
Div Payout %	-	81.46%	-	63.57%	2.49%	77.07%	49.46%	-
YoY %	-	0.00%	-	2,453.01%	-96.77%	55.82%	-	-
Horiz. %	-	164.70%	-	128.53%	5.03%	155.82%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	176,828	171,220	170,427	173,613	165,531	160,815	162,430	5.84%
YoY %	3.28%	0.47%	-1.84%	4.88%	2.93%	-0.99%	-	-
Horiz. %	108.86%	105.41%	104.92%	106.88%	101.91%	99.01%	100.00%	-
NOSH	80,013	80,009	80,012	80,006	79,966	80,007	80,014	-0.00%
YoY %	0.00%	-0.00%	0.01%	0.05%	-0.05%	-0.01%	-	-
Horiz. %	100.00%	99.99%	100.00%	99.99%	99.94%	99.99%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	15.09%	15.92%	15.85%	16.37%	12.64%	14.58%	15.47%	-
YoY %	-5.21%	0.44%	-3.18%	29.51%	-13.31%	-5.75%	-	-
Horiz. %	97.54%	102.91%	102.46%	105.82%	81.71%	94.25%	100.00%	-
ROE	13.86%	14.34%	14.51%	14.50%	11.63%	12.91%	13.28%	-
YoY %	-3.35%	-1.17%	0.07%	24.68%	-9.91%	-2.79%	-	-
Horiz. %	104.37%	107.98%	109.26%	109.19%	87.58%	97.21%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	203.06	192.82	195.04	192.23	190.52	177.95	174.32	10.74%
YoY %	5.31%	-1.14%	1.46%	0.90%	7.06%	2.08%	-	-
Horiz. %	116.49%	110.61%	111.89%	110.27%	109.29%	102.08%	100.00%	-
EPS	30.64	30.69	30.91	31.46	24.08	25.95	26.96	8.93%
YoY %	-0.16%	-0.71%	-1.75%	30.65%	-7.21%	-3.75%	-	-
Horiz. %	113.65%	113.84%	114.65%	116.69%	89.32%	96.25%	100.00%	-
DPS	0.00	25.00	0.00	20.00	0.60	20.00	13.33	-
YoY %	0.00%	0.00%	0.00%	3,233.33%	-97.00%	50.04%	-	-
Horiz. %	0.00%	187.55%	0.00%	150.04%	4.50%	150.04%	100.00%	-
NAPS	2.21	2.14	2.13	2.17	2.07	2.01	2.03	5.84%
YoY %	3.27%	0.47%	-1.84%	4.83%	2.99%	-0.99%	-	-
Horiz. %	108.87%	105.42%	104.93%	106.90%	101.97%	99.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,030
RPS	203.09	192.84	195.07	192.25	190.45	177.96	174.36	10.73%
YoY %	5.32%	-1.14%	1.47%	0.95%	7.02%	2.06%	-	-
Horiz. %	116.48%	110.60%	111.88%	110.26%	109.23%	102.06%	100.00%	-
EPS	30.65	30.69	30.91	31.46	24.07	25.95	26.97	8.92%
YoY %	-0.13%	-0.71%	-1.75%	30.70%	-7.24%	-3.78%	-	-
Horiz. %	113.64%	113.79%	114.61%	116.65%	89.25%	96.22%	100.00%	-
DPS	0.00	25.00	0.00	20.00	0.60	20.00	13.34	-
YoY %	0.00%	0.00%	0.00%	3,233.33%	-97.00%	49.93%	-	-
Horiz. %	0.00%	187.41%	0.00%	149.93%	4.50%	149.93%	100.00%	-
NAPS	2.2104	2.1403	2.1303	2.1702	2.0691	2.0102	2.0304	5.84%
YoY %	3.28%	0.47%	-1.84%	4.89%	2.93%	-0.99%	-	-
Horiz. %	108.87%	105.41%	104.92%	106.89%	101.91%	99.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	2.91	2.78	2.98	2.76	2.59	2.58	2.40	-
P/RPS	1.43	1.44	1.53	1.44	1.36	1.45	1.38	2.40%
YoY %	-0.69%	-5.88%	6.25%	5.88%	-6.21%	5.07%	-	-
Horiz. %	103.62%	104.35%	110.87%	104.35%	98.55%	105.07%	100.00%	-
P/EPS	9.50	9.06	9.64	8.77	10.76	9.94	8.90	4.45%
YoY %	4.86%	-6.02%	9.92%	-18.49%	8.25%	11.69%	-	-
Horiz. %	106.74%	101.80%	108.31%	98.54%	120.90%	111.69%	100.00%	-
EY	10.53	11.04	10.37	11.40	9.30	10.06	11.23	-4.21%
YoY %	-4.62%	6.46%	-9.04%	22.58%	-7.55%	-10.42%	-	-
Horiz. %	93.77%	98.31%	92.34%	101.51%	82.81%	89.58%	100.00%	-
DY	0.00	8.99	0.00	7.25	0.23	7.75	5.56	-
YoY %	0.00%	0.00%	0.00%	3,052.17%	-97.03%	39.39%	-	-
Horiz. %	0.00%	161.69%	0.00%	130.40%	4.14%	139.39%	100.00%	-
P/NAPS	1.32	1.30	1.40	1.27	1.25	1.28	1.18	7.78%
YoY %	1.54%	-7.14%	10.24%	1.60%	-2.34%	8.47%	-	-
Horiz. %	111.86%	110.17%	118.64%	107.63%	105.93%	108.47%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	26/09/07	26/06/07	29/03/07	29/12/06	22/09/06	28/06/06	29/03/06	-
Price	2.86	2.82	2.80	2.80	2.63	2.55	2.39	-
P/RPS	1.41	1.46	1.44	1.46	1.38	1.43	1.37	1.94%
YoY %	-3.42%	1.39%	-1.37%	5.80%	-3.50%	4.38%	-	-
Horiz. %	102.92%	106.57%	105.11%	106.57%	100.73%	104.38%	100.00%	-
P/EPS	9.33	9.19	9.06	8.90	10.92	9.83	8.86	3.51%
YoY %	1.52%	1.43%	1.80%	-18.50%	11.09%	10.95%	-	-
Horiz. %	105.30%	103.72%	102.26%	100.45%	123.25%	110.95%	100.00%	-
EY	10.71	10.88	11.04	11.24	9.16	10.18	11.28	-3.40%
YoY %	-1.56%	-1.45%	-1.78%	22.71%	-10.02%	-9.75%	-	-
Horiz. %	94.95%	96.45%	97.87%	99.65%	81.21%	90.25%	100.00%	-
DY	0.00	8.87	0.00	7.14	0.23	7.84	5.58	-
YoY %	0.00%	0.00%	0.00%	3,004.35%	-97.07%	40.50%	-	-
Horiz. %	0.00%	158.96%	0.00%	127.96%	4.12%	140.50%	100.00%	-
P/NAPS	1.29	1.32	1.31	1.29	1.27	1.27	1.18	6.13%
YoY %	-2.27%	0.76%	1.55%	1.57%	0.00%	7.63%	-	-
Horiz. %	109.32%	111.86%	111.02%	109.32%	107.63%	107.63%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:00:00

EMA 5

Hourly

SELL

2024-06-28 14:00:00

EMA 5

30 Mins

SELL

2024-06-28 11:05:00

EMA 5

5 Mins

SELL

2024-06-28 11:05:00

ADX

5 Mins

SELL

2024-06-28 11:05:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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