[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -80.01%
YoY- -13.82%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 113,409 83,508 53,741 24,928 93,429 70,849 45,667 83.69%
PBT 18,630 16,291 9,307 3,723 17,925 13,544 8,456 69.56%
Tax -4,654 -4,667 -2,628 -980 -4,202 -3,455 -1,899 82.07%
NP 13,976 11,624 6,679 2,743 13,723 10,089 6,557 65.85%
-
NP to SH 13,976 11,624 6,679 2,743 13,723 10,089 6,557 65.85%
-
Tax Rate 24.98% 28.65% 28.24% 26.32% 23.44% 25.51% 22.46% -
Total Cost 99,433 71,884 47,062 22,185 79,706 60,760 39,110 86.59%
-
Net Worth 156,000 153,599 165,575 161,541 136,236 132,069 127,780 14.27%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 16,000 - 15,997 - 5,676 - - -
Div Payout % 114.48% - 239.52% - 41.37% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 156,000 153,599 165,575 161,541 136,236 132,069 127,780 14.27%
NOSH 80,000 80,000 79,988 79,970 70,956 68,076 59,990 21.21%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.32% 13.92% 12.43% 11.00% 14.69% 14.24% 14.36% -
ROE 8.96% 7.57% 4.03% 1.70% 10.07% 7.64% 5.13% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 104.39 67.19 31.17 131.67 104.07 76.12 51.54%
EPS 17.47 14.53 8.35 3.43 19.34 14.82 10.93 36.82%
DPS 20.00 0.00 20.00 0.00 8.00 0.00 0.00 -
NAPS 1.95 1.92 2.07 2.02 1.92 1.94 2.13 -5.73%
Adjusted Per Share Value based on latest NOSH - 79,970
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 104.39 67.18 31.16 116.79 88.56 57.08 83.69%
EPS 17.47 14.53 8.35 3.43 17.15 12.61 8.20 65.80%
DPS 20.00 0.00 20.00 0.00 7.10 0.00 0.00 -
NAPS 1.95 1.92 2.0697 2.0193 1.703 1.6509 1.5973 14.26%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.70 1.66 1.63 1.77 1.88 1.72 1.76 -
P/RPS 1.20 1.59 2.43 5.68 1.43 1.65 2.31 -35.45%
P/EPS 9.73 11.42 19.52 51.60 9.72 11.61 16.10 -28.58%
EY 10.28 8.75 5.12 1.94 10.29 8.62 6.21 40.06%
DY 11.76 0.00 12.27 0.00 4.26 0.00 0.00 -
P/NAPS 0.87 0.86 0.79 0.88 0.98 0.89 0.83 3.19%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 -
Price 1.84 1.64 1.67 1.67 1.72 1.76 1.78 -
P/RPS 1.30 1.57 2.49 5.36 1.31 1.69 2.34 -32.49%
P/EPS 10.53 11.29 20.00 48.69 8.89 11.88 16.29 -25.29%
EY 9.49 8.86 5.00 2.05 11.24 8.42 6.14 33.78%
DY 10.87 0.00 11.98 0.00 4.65 0.00 0.00 -
P/NAPS 0.94 0.85 0.81 0.83 0.90 0.91 0.84 7.80%

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