[APOLLO] QoQ TTM Result on 30-Apr-2002 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -14.95%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 106,088 101,503 96,690 93,429 96,611 95,085 98,189 5.27%
PBT 20,651 18,755 17,549 17,905 17,682 17,391 20,032 2.04%
Tax -5,414 -4,931 -4,286 -4,202 -1,571 -786 -1,714 114.83%
NP 15,237 13,824 13,263 13,703 16,111 16,605 18,318 -11.52%
-
NP to SH 15,237 13,824 13,263 13,703 16,111 16,605 18,318 -11.52%
-
Tax Rate 26.22% 26.29% 24.42% 23.47% 8.88% 4.52% 8.56% -
Total Cost 90,851 87,679 83,427 79,726 80,500 78,480 79,871 8.94%
-
Net Worth 153,631 165,557 161,541 136,056 132,024 127,875 130,758 11.31%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 21,664 21,664 5,669 5,669 4,798 4,798 4,798 172.43%
Div Payout % 142.19% 156.72% 42.74% 41.37% 29.78% 28.90% 26.20% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 153,631 165,557 161,541 136,056 132,024 127,875 130,758 11.31%
NOSH 80,016 79,979 79,970 70,862 68,053 60,035 39,987 58.59%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 14.36% 13.62% 13.72% 14.67% 16.68% 17.46% 18.66% -
ROE 9.92% 8.35% 8.21% 10.07% 12.20% 12.99% 14.01% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 132.58 126.91 120.91 131.85 141.96 158.38 245.55 -33.61%
EPS 19.04 17.28 16.58 19.34 23.67 27.66 45.81 -44.21%
DPS 27.08 27.09 7.09 8.00 7.05 7.99 12.00 71.79%
NAPS 1.92 2.07 2.02 1.92 1.94 2.13 3.27 -29.81%
Adjusted Per Share Value based on latest NOSH - 70,862
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 132.61 126.88 120.86 116.79 120.76 118.86 122.74 5.27%
EPS 19.05 17.28 16.58 17.13 20.14 20.76 22.90 -11.51%
DPS 27.08 27.08 7.09 7.09 6.00 6.00 6.00 172.35%
NAPS 1.9204 2.0695 2.0193 1.7007 1.6503 1.5984 1.6345 11.31%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.66 1.63 1.77 1.88 1.72 1.76 3.20 -
P/RPS 1.25 1.28 1.46 1.43 1.21 1.11 1.30 -2.57%
P/EPS 8.72 9.43 10.67 9.72 7.27 6.36 6.99 15.83%
EY 11.47 10.60 9.37 10.29 13.76 15.72 14.32 -13.71%
DY 16.31 16.62 4.01 4.26 4.10 4.54 3.75 165.73%
P/NAPS 0.86 0.79 0.88 0.98 0.89 0.83 0.98 -8.31%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 -
Price 1.64 1.67 1.67 1.72 1.76 1.78 2.80 -
P/RPS 1.24 1.32 1.38 1.30 1.24 1.12 1.14 5.74%
P/EPS 8.61 9.66 10.07 8.89 7.43 6.44 6.11 25.61%
EY 11.61 10.35 9.93 11.24 13.45 15.54 16.36 -20.38%
DY 16.51 16.22 4.24 4.65 4.01 4.49 4.29 144.97%
P/NAPS 0.85 0.81 0.83 0.90 0.91 0.84 0.86 -0.77%

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