[APOLLO] QoQ TTM Result on 31-Jul-2009 [#1]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 5.7%
YoY- 5.67%
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 159,531 159,902 153,639 165,544 175,337 183,274 195,355 -12.66%
PBT 32,247 34,900 31,017 26,898 25,442 20,248 22,255 28.13%
Tax -7,570 -7,546 -6,664 -4,788 -4,524 -1,684 -2,043 140.02%
NP 24,677 27,354 24,353 22,110 20,918 18,564 20,212 14.27%
-
NP to SH 24,677 27,354 24,353 22,110 20,918 18,564 20,212 14.27%
-
Tax Rate 23.48% 21.62% 21.48% 17.80% 17.78% 8.32% 9.18% -
Total Cost 134,854 132,548 129,286 143,434 154,419 164,710 175,143 -16.03%
-
Net Worth 203,199 196,770 201,600 195,946 188,924 181,503 186,241 5.99%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - 7,992 7,992 -
Div Payout % - - - - - 43.05% 39.54% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 203,199 196,770 201,600 195,946 188,924 181,503 186,241 5.99%
NOSH 79,999 79,988 80,000 79,977 80,052 79,957 79,931 0.05%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 15.47% 17.11% 15.85% 13.36% 11.93% 10.13% 10.35% -
ROE 12.14% 13.90% 12.08% 11.28% 11.07% 10.23% 10.85% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 199.41 199.91 192.05 206.99 219.03 229.21 244.40 -12.71%
EPS 30.85 34.20 30.44 27.65 26.13 23.22 25.29 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 2.54 2.46 2.52 2.45 2.36 2.27 2.33 5.93%
Adjusted Per Share Value based on latest NOSH - 79,977
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 199.41 199.88 192.05 206.93 219.17 229.09 244.19 -12.66%
EPS 30.85 34.19 30.44 27.64 26.15 23.21 25.27 14.26%
DPS 0.00 0.00 0.00 0.00 0.00 9.99 9.99 -
NAPS 2.54 2.4596 2.52 2.4493 2.3616 2.2688 2.328 5.99%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.90 2.81 3.03 2.53 2.38 2.35 2.39 -
P/RPS 1.45 1.41 1.58 1.22 1.09 1.03 0.98 29.93%
P/EPS 9.40 8.22 9.95 9.15 9.11 10.12 9.45 -0.35%
EY 10.64 12.17 10.05 10.93 10.98 9.88 10.58 0.37%
DY 0.00 0.00 0.00 0.00 0.00 4.26 4.18 -
P/NAPS 1.14 1.14 1.20 1.03 1.01 1.04 1.03 7.01%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 25/03/10 17/12/09 25/08/09 25/06/09 26/03/09 19/12/08 -
Price 2.93 2.91 2.73 2.72 2.43 2.31 2.34 -
P/RPS 1.47 1.46 1.42 1.31 1.11 1.01 0.96 32.95%
P/EPS 9.50 8.51 8.97 9.84 9.30 9.95 9.25 1.79%
EY 10.53 11.75 11.15 10.16 10.75 10.05 10.81 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 4.33 4.27 -
P/NAPS 1.15 1.18 1.08 1.11 1.03 1.02 1.00 9.79%

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