[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -77.71%
YoY- -24.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 176,292 131,618 80,595 43,517 159,531 118,571 76,264 75.09%
PBT 22,577 19,115 11,715 6,810 32,247 25,681 17,079 20.51%
Tax -4,723 -3,275 -2,261 -1,310 -7,570 -5,892 -4,049 10.84%
NP 17,854 15,840 9,454 5,500 24,677 19,789 13,030 23.43%
-
NP to SH 17,854 15,840 9,454 5,500 24,677 19,789 13,030 23.43%
-
Tax Rate 20.92% 17.13% 19.30% 19.24% 23.48% 22.94% 23.71% -
Total Cost 158,438 115,778 71,141 38,017 134,854 98,782 63,234 84.78%
-
Net Worth 208,776 206,400 215,154 209,447 203,175 196,770 201,569 2.37%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 19,997 20,000 19,995 19,985 - - - -
Div Payout % 112.01% 126.26% 211.51% 363.37% - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 208,776 206,400 215,154 209,447 203,175 196,770 201,569 2.37%
NOSH 79,991 80,000 79,983 79,941 79,990 79,987 79,987 0.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 10.13% 12.03% 11.73% 12.64% 15.47% 16.69% 17.09% -
ROE 8.55% 7.67% 4.39% 2.63% 12.15% 10.06% 6.46% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 220.39 164.52 100.77 54.44 199.44 148.24 95.34 75.09%
EPS 22.32 19.80 11.82 6.88 30.85 24.74 16.29 23.43%
DPS 25.00 25.00 25.00 25.00 0.00 0.00 0.00 -
NAPS 2.61 2.58 2.69 2.62 2.54 2.46 2.52 2.37%
Adjusted Per Share Value based on latest NOSH - 79,941
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 220.37 164.52 100.74 54.40 199.41 148.21 95.33 75.09%
EPS 22.32 19.80 11.82 6.88 30.85 24.74 16.29 23.43%
DPS 25.00 25.00 24.99 24.98 0.00 0.00 0.00 -
NAPS 2.6097 2.58 2.6894 2.6181 2.5397 2.4596 2.5196 2.37%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.05 3.00 3.40 3.11 2.90 2.81 3.03 -
P/RPS 1.38 1.82 3.37 5.71 1.45 1.90 3.18 -42.76%
P/EPS 13.66 15.15 28.76 45.20 9.40 11.36 18.60 -18.64%
EY 7.32 6.60 3.48 2.21 10.64 8.80 5.38 22.85%
DY 8.20 8.33 7.35 8.04 0.00 0.00 0.00 -
P/NAPS 1.17 1.16 1.26 1.19 1.14 1.14 1.20 -1.67%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 29/03/11 13/12/10 30/09/10 29/06/10 25/03/10 17/12/09 -
Price 3.08 2.91 3.42 3.37 2.93 2.91 2.73 -
P/RPS 1.40 1.77 3.39 6.19 1.47 1.96 2.86 -37.96%
P/EPS 13.80 14.70 28.93 48.98 9.50 11.76 16.76 -12.18%
EY 7.25 6.80 3.46 2.04 10.53 8.50 5.97 13.86%
DY 8.12 8.59 7.31 7.42 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 1.27 1.29 1.15 1.18 1.08 6.09%

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