[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 52.2%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 97,962 48,944 181,144 131,876 83,751 40,618 154,272 -26.02%
PBT 11,504 7,457 24,364 20,339 13,613 8,056 30,105 -47.18%
Tax -1,909 -1,379 -3,389 -4,576 -3,256 -1,927 -5,551 -50.75%
NP 9,595 6,078 20,975 15,763 10,357 6,129 24,554 -46.39%
-
NP to SH 9,595 6,078 20,975 15,763 10,357 6,129 24,554 -46.39%
-
Tax Rate 16.59% 18.49% 13.91% 22.50% 23.92% 23.92% 18.44% -
Total Cost 88,367 42,866 160,169 116,113 73,394 34,489 129,718 -22.48%
-
Net Worth 186,458 183,139 176,791 177,633 180,747 176,828 171,220 5.82%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 11,996 19,999 8,001 7,997 - 20,002 -
Div Payout % - 197.37% 95.35% 50.76% 77.22% - 81.46% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 186,458 183,139 176,791 177,633 180,747 176,828 171,220 5.82%
NOSH 80,025 79,973 79,996 80,015 79,976 80,013 80,009 0.01%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 9.79% 12.42% 11.58% 11.95% 12.37% 15.09% 15.92% -
ROE 5.15% 3.32% 11.86% 8.87% 5.73% 3.47% 14.34% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 122.41 61.20 226.44 164.81 104.72 50.76 192.82 -26.03%
EPS 11.99 7.60 26.22 19.70 12.95 7.66 30.69 -46.40%
DPS 0.00 15.00 25.00 10.00 10.00 0.00 25.00 -
NAPS 2.33 2.29 2.21 2.22 2.26 2.21 2.14 5.80%
Adjusted Per Share Value based on latest NOSH - 80,088
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 122.45 61.18 226.43 164.85 104.69 50.77 192.84 -26.02%
EPS 11.99 7.60 26.22 19.70 12.95 7.66 30.69 -46.40%
DPS 0.00 15.00 25.00 10.00 10.00 0.00 25.00 -
NAPS 2.3307 2.2892 2.2099 2.2204 2.2593 2.2104 2.1403 5.81%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 2.39 2.66 2.78 2.85 3.00 2.91 2.78 -
P/RPS 1.95 4.35 1.23 1.73 2.86 5.73 1.44 22.28%
P/EPS 19.93 35.00 10.60 14.47 23.17 37.99 9.06 68.73%
EY 5.02 2.86 9.43 6.91 4.32 2.63 11.04 -40.72%
DY 0.00 5.64 8.99 3.51 3.33 0.00 8.99 -
P/NAPS 1.03 1.16 1.26 1.28 1.33 1.32 1.30 -14.31%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 19/12/08 26/09/08 26/06/08 27/03/08 27/12/07 26/09/07 26/06/07 -
Price 2.34 2.53 2.61 2.63 2.93 2.86 2.82 -
P/RPS 1.91 4.13 1.15 1.60 2.80 5.63 1.46 19.51%
P/EPS 19.52 33.29 9.95 13.35 22.63 37.34 9.19 64.86%
EY 5.12 3.00 10.05 7.49 4.42 2.68 10.88 -39.36%
DY 0.00 5.93 9.58 3.80 3.41 0.00 8.87 -
P/NAPS 1.00 1.10 1.18 1.18 1.30 1.29 1.32 -16.82%

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