[APOLLO] QoQ TTM Result on 31-Jan-2007 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -0.06%
YoY- 11.16%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 161,123 156,801 154,272 154,801 150,060 145,385 142,370 8.57%
PBT 28,122 31,565 30,105 28,757 28,414 24,962 26,367 4.37%
Tax -5,796 -5,696 -5,551 -5,627 -5,270 -5,769 -5,605 2.25%
NP 22,326 25,869 24,554 23,130 23,144 19,193 20,762 4.94%
-
NP to SH 22,326 25,869 24,554 23,130 23,144 19,193 20,762 4.94%
-
Tax Rate 20.61% 18.05% 18.44% 19.57% 18.55% 23.11% 21.26% -
Total Cost 138,797 130,932 129,718 131,671 126,916 126,192 121,608 9.18%
-
Net Worth 180,629 176,828 171,228 170,457 173,667 165,531 160,764 8.05%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 15,993 16,004 16,004 16,121 24,121 16,118 15,998 -0.02%
Div Payout % 71.64% 61.87% 65.18% 69.70% 104.22% 83.98% 77.06% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 180,629 176,828 171,228 170,457 173,667 165,531 160,764 8.05%
NOSH 79,924 80,013 80,013 80,026 80,030 79,966 79,982 -0.04%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.86% 16.50% 15.92% 14.94% 15.42% 13.20% 14.58% -
ROE 12.36% 14.63% 14.34% 13.57% 13.33% 11.59% 12.91% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 201.59 195.97 192.81 193.44 187.50 181.81 178.00 8.62%
EPS 27.93 32.33 30.69 28.90 28.92 24.00 25.96 4.98%
DPS 20.00 20.00 20.00 20.15 30.15 20.15 20.00 0.00%
NAPS 2.26 2.21 2.14 2.13 2.17 2.07 2.01 8.10%
Adjusted Per Share Value based on latest NOSH - 80,026
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 201.40 196.00 192.84 193.50 187.58 181.73 177.96 8.57%
EPS 27.91 32.34 30.69 28.91 28.93 23.99 25.95 4.96%
DPS 19.99 20.01 20.01 20.15 30.15 20.15 20.00 -0.03%
NAPS 2.2579 2.2104 2.1404 2.1307 2.1708 2.0691 2.0096 8.05%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 3.00 2.91 2.78 2.98 2.76 2.59 2.58 -
P/RPS 1.49 1.48 1.44 1.54 1.47 1.42 1.45 1.82%
P/EPS 10.74 9.00 9.06 10.31 9.54 10.79 9.94 5.28%
EY 9.31 11.11 11.04 9.70 10.48 9.27 10.06 -5.02%
DY 6.67 6.87 7.19 6.76 10.92 7.78 7.75 -9.49%
P/NAPS 1.33 1.32 1.30 1.40 1.27 1.25 1.28 2.58%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 27/12/07 26/09/07 26/06/07 29/03/07 29/12/06 22/09/06 28/06/06 -
Price 2.93 2.86 2.82 2.80 2.80 2.63 2.55 -
P/RPS 1.45 1.46 1.46 1.45 1.49 1.45 1.43 0.92%
P/EPS 10.49 8.85 9.19 9.69 9.68 10.96 9.82 4.48%
EY 9.53 11.30 10.88 10.32 10.33 9.13 10.18 -4.29%
DY 6.83 6.99 7.09 7.20 10.77 7.66 7.84 -8.76%
P/NAPS 1.30 1.29 1.32 1.31 1.29 1.27 1.27 1.56%

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