[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -82.13%
YoY- -41.98%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 200,548 144,356 94,504 49,289 176,292 131,618 80,595 83.73%
PBT 28,596 19,105 10,653 4,598 22,577 19,115 11,715 81.38%
Tax -6,852 -6,104 -3,323 -1,407 -4,723 -3,275 -2,261 109.55%
NP 21,744 13,001 7,330 3,191 17,854 15,840 9,454 74.32%
-
NP to SH 21,744 13,001 7,330 3,191 17,854 15,840 9,454 74.32%
-
Tax Rate 23.96% 31.95% 31.19% 30.60% 20.92% 17.13% 19.30% -
Total Cost 178,804 131,355 87,174 46,098 158,438 115,778 71,141 84.96%
-
Net Worth 214,370 205,599 216,058 211,933 208,776 206,400 215,154 -0.24%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 15,997 16,000 16,004 15,994 19,997 20,000 19,995 -13.83%
Div Payout % 73.57% 123.07% 218.34% 501.25% 112.01% 126.26% 211.51% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 214,370 205,599 216,058 211,933 208,776 206,400 215,154 -0.24%
NOSH 79,988 80,000 80,021 79,974 79,991 80,000 79,983 0.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.84% 9.01% 7.76% 6.47% 10.13% 12.03% 11.73% -
ROE 10.14% 6.32% 3.39% 1.51% 8.55% 7.67% 4.39% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 250.72 180.45 118.10 61.63 220.39 164.52 100.77 83.71%
EPS 27.18 16.25 9.16 3.99 22.32 19.80 11.82 74.30%
DPS 20.00 20.00 20.00 20.00 25.00 25.00 25.00 -13.83%
NAPS 2.68 2.57 2.70 2.65 2.61 2.58 2.69 -0.24%
Adjusted Per Share Value based on latest NOSH - 79,974
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 250.69 180.45 118.13 61.61 220.37 164.52 100.74 83.73%
EPS 27.18 16.25 9.16 3.99 22.32 19.80 11.82 74.30%
DPS 20.00 20.00 20.01 19.99 25.00 25.00 24.99 -13.81%
NAPS 2.6796 2.57 2.7007 2.6492 2.6097 2.58 2.6894 -0.24%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.93 3.00 3.14 3.08 3.05 3.00 3.40 -
P/RPS 1.17 1.66 2.66 5.00 1.38 1.82 3.37 -50.63%
P/EPS 10.78 18.46 34.28 77.19 13.66 15.15 28.76 -48.04%
EY 9.28 5.42 2.92 1.30 7.32 6.60 3.48 92.41%
DY 6.83 6.67 6.37 6.49 8.20 8.33 7.35 -4.77%
P/NAPS 1.09 1.17 1.16 1.16 1.17 1.16 1.26 -9.21%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 22/03/12 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 -
Price 2.95 3.02 2.90 2.98 3.08 2.91 3.42 -
P/RPS 1.18 1.67 2.46 4.84 1.40 1.77 3.39 -50.54%
P/EPS 10.85 18.58 31.66 74.69 13.80 14.70 28.93 -48.02%
EY 9.21 5.38 3.16 1.34 7.25 6.80 3.46 92.18%
DY 6.78 6.62 6.90 6.71 8.12 8.59 7.31 -4.89%
P/NAPS 1.10 1.18 1.07 1.12 1.18 1.13 1.27 -9.14%

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