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

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 161.43%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 40,618 154,272 117,044 76,900 38,089 142,370 104,613 -46.87%
PBT 8,056 30,105 23,374 15,596 6,596 26,366 20,983 -47.26%
Tax -1,927 -5,551 -4,827 -3,011 -1,782 -5,604 -4,804 -45.70%
NP 6,129 24,554 18,547 12,585 4,814 20,762 16,179 -47.73%
-
NP to SH 6,129 24,554 18,547 12,585 4,814 20,762 16,179 -47.73%
-
Tax Rate 23.92% 18.44% 20.65% 19.31% 27.02% 21.25% 22.89% -
Total Cost 34,489 129,718 98,497 64,315 33,275 121,608 88,434 -46.71%
-
Net Worth 176,828 171,220 170,427 173,613 165,531 160,815 162,430 5.84%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 20,002 - 8,000 119 16,001 8,001 -
Div Payout % - 81.46% - 63.57% 2.49% 77.07% 49.46% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 176,828 171,220 170,427 173,613 165,531 160,815 162,430 5.84%
NOSH 80,013 80,009 80,012 80,006 79,966 80,007 80,014 -0.00%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 15.09% 15.92% 15.85% 16.37% 12.64% 14.58% 15.47% -
ROE 3.47% 14.34% 10.88% 7.25% 2.91% 12.91% 9.96% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 50.76 192.82 146.28 96.12 47.63 177.95 130.74 -46.87%
EPS 7.66 30.69 23.18 15.73 6.02 25.95 20.22 -47.73%
DPS 0.00 25.00 0.00 10.00 0.15 20.00 10.00 -
NAPS 2.21 2.14 2.13 2.17 2.07 2.01 2.03 5.84%
Adjusted Per Share Value based on latest NOSH - 80,030
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 50.77 192.84 146.31 96.13 47.61 177.96 130.77 -46.87%
EPS 7.66 30.69 23.18 15.73 6.02 25.95 20.22 -47.73%
DPS 0.00 25.00 0.00 10.00 0.15 20.00 10.00 -
NAPS 2.2104 2.1403 2.1303 2.1702 2.0691 2.0102 2.0304 5.84%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
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 5.73 1.44 2.04 2.87 5.44 1.45 1.84 113.69%
P/EPS 37.99 9.06 12.86 17.55 43.02 9.94 11.87 117.63%
EY 2.63 11.04 7.78 5.70 2.32 10.06 8.42 -54.06%
DY 0.00 8.99 0.00 3.62 0.06 7.75 4.17 -
P/NAPS 1.32 1.30 1.40 1.27 1.25 1.28 1.18 7.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
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 5.63 1.46 1.91 2.91 5.52 1.43 1.83 111.96%
P/EPS 37.34 9.19 12.08 17.80 43.69 9.83 11.82 115.75%
EY 2.68 10.88 8.28 5.62 2.29 10.18 8.46 -53.62%
DY 0.00 8.87 0.00 3.57 0.06 7.84 4.18 -
P/NAPS 1.29 1.32 1.31 1.29 1.27 1.27 1.18 6.13%

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