[APOLLO] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -3.21%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 113,410 106,088 101,503 96,690 93,429 96,611 95,085 12.50%
PBT 18,629 20,651 18,755 17,549 17,905 17,682 17,391 4.70%
Tax -4,654 -5,414 -4,931 -4,286 -4,202 -1,571 -786 228.36%
NP 13,975 15,237 13,824 13,263 13,703 16,111 16,605 -10.88%
-
NP to SH 13,975 15,237 13,824 13,263 13,703 16,111 16,605 -10.88%
-
Tax Rate 24.98% 26.22% 26.29% 24.42% 23.47% 8.88% 4.52% -
Total Cost 99,435 90,851 87,679 83,427 79,726 80,500 78,480 17.14%
-
Net Worth 155,999 153,631 165,557 161,541 136,056 132,024 127,875 14.21%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 15,995 21,664 21,664 5,669 5,669 4,798 4,798 123.65%
Div Payout % 114.46% 142.19% 156.72% 42.74% 41.37% 29.78% 28.90% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 155,999 153,631 165,557 161,541 136,056 132,024 127,875 14.21%
NOSH 79,999 80,016 79,979 79,970 70,862 68,053 60,035 21.15%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.32% 14.36% 13.62% 13.72% 14.67% 16.68% 17.46% -
ROE 8.96% 9.92% 8.35% 8.21% 10.07% 12.20% 12.99% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 132.58 126.91 120.91 131.85 141.96 158.38 -7.14%
EPS 17.47 19.04 17.28 16.58 19.34 23.67 27.66 -26.44%
DPS 20.00 27.08 27.09 7.09 8.00 7.05 7.99 84.66%
NAPS 1.95 1.92 2.07 2.02 1.92 1.94 2.13 -5.73%
Adjusted Per Share Value based on latest NOSH - 79,970
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 132.61 126.88 120.86 116.79 120.76 118.86 12.49%
EPS 17.47 19.05 17.28 16.58 17.13 20.14 20.76 -10.89%
DPS 19.99 27.08 27.08 7.09 7.09 6.00 6.00 123.56%
NAPS 1.95 1.9204 2.0695 2.0193 1.7007 1.6503 1.5984 14.21%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.70 1.66 1.63 1.77 1.88 1.72 1.76 -
P/RPS 1.20 1.25 1.28 1.46 1.43 1.21 1.11 5.34%
P/EPS 9.73 8.72 9.43 10.67 9.72 7.27 6.36 32.87%
EY 10.28 11.47 10.60 9.37 10.29 13.76 15.72 -24.71%
DY 11.76 16.31 16.62 4.01 4.26 4.10 4.54 88.94%
P/NAPS 0.87 0.86 0.79 0.88 0.98 0.89 0.83 3.19%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 -
Price 1.84 1.64 1.67 1.67 1.72 1.76 1.78 -
P/RPS 1.30 1.24 1.32 1.38 1.30 1.24 1.12 10.47%
P/EPS 10.53 8.61 9.66 10.07 8.89 7.43 6.44 38.91%
EY 9.49 11.61 10.35 9.93 11.24 13.45 15.54 -28.08%
DY 10.87 16.51 16.22 4.24 4.65 4.01 4.49 80.58%
P/NAPS 0.94 0.85 0.81 0.83 0.90 0.91 0.84 7.80%

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