[APOLLO] QoQ TTM Result on 31-Oct-2001 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -9.35%
YoY- -16.83%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 96,690 93,429 96,611 95,085 98,189 100,779 106,022 -5.97%
PBT 17,549 17,905 17,682 17,391 20,032 22,224 24,824 -20.69%
Tax -4,286 -4,202 -1,571 -786 -1,714 -2,480 -5,920 -19.41%
NP 13,263 13,703 16,111 16,605 18,318 19,744 18,904 -21.09%
-
NP to SH 13,263 13,703 16,111 16,605 18,318 19,744 18,904 -21.09%
-
Tax Rate 24.42% 23.47% 8.88% 4.52% 8.56% 11.16% 23.85% -
Total Cost 83,427 79,726 80,500 78,480 79,871 81,035 87,118 -2.85%
-
Net Worth 161,541 136,056 132,024 127,875 130,758 127,557 125,137 18.61%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 5,669 5,669 4,798 4,798 4,798 4,798 4,798 11.79%
Div Payout % 42.74% 41.37% 29.78% 28.90% 26.20% 24.30% 25.38% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 161,541 136,056 132,024 127,875 130,758 127,557 125,137 18.61%
NOSH 79,970 70,862 68,053 60,035 39,987 39,986 39,980 58.95%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 13.72% 14.67% 16.68% 17.46% 18.66% 19.59% 17.83% -
ROE 8.21% 10.07% 12.20% 12.99% 14.01% 15.48% 15.11% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 120.91 131.85 141.96 158.38 245.55 252.03 265.19 -40.84%
EPS 16.58 19.34 23.67 27.66 45.81 49.38 47.28 -50.36%
DPS 7.09 8.00 7.05 7.99 12.00 12.00 12.00 -29.65%
NAPS 2.02 1.92 1.94 2.13 3.27 3.19 3.13 -25.37%
Adjusted Per Share Value based on latest NOSH - 60,035
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 120.86 116.79 120.76 118.86 122.74 125.97 132.53 -5.97%
EPS 16.58 17.13 20.14 20.76 22.90 24.68 23.63 -21.09%
DPS 7.09 7.09 6.00 6.00 6.00 6.00 6.00 11.80%
NAPS 2.0193 1.7007 1.6503 1.5984 1.6345 1.5945 1.5642 18.61%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.77 1.88 1.72 1.76 3.20 3.20 3.32 -
P/RPS 1.46 1.43 1.21 1.11 1.30 1.27 1.25 10.93%
P/EPS 10.67 9.72 7.27 6.36 6.99 6.48 7.02 32.29%
EY 9.37 10.29 13.76 15.72 14.32 15.43 14.24 -24.40%
DY 4.01 4.26 4.10 4.54 3.75 3.75 3.61 7.27%
P/NAPS 0.88 0.98 0.89 0.83 0.98 1.00 1.06 -11.69%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 28/06/01 30/03/01 -
Price 1.67 1.72 1.76 1.78 2.80 3.14 3.20 -
P/RPS 1.38 1.30 1.24 1.12 1.14 1.25 1.21 9.18%
P/EPS 10.07 8.89 7.43 6.44 6.11 6.36 6.77 30.39%
EY 9.93 11.24 13.45 15.54 16.36 15.72 14.78 -23.34%
DY 4.24 4.65 4.01 4.49 4.29 3.82 3.75 8.55%
P/NAPS 0.83 0.90 0.91 0.84 0.86 0.98 1.02 -12.87%

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