[APOLLO] QoQ TTM Result on 31-Oct-2006 [#2]

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
TTM Result
Revenue	156,801	154,272	154,801	150,060	145,385	142,370	136,352	9.79%
YoY %	1.64%	-0.34%	3.16%	3.22%	2.12%	4.41%	-	-
Horiz. %	115.00%	113.14%	113.53%	110.05%	106.62%	104.41%	100.00%	-
PBT	31,565	30,105	28,757	28,414	24,962	26,367	27,000	11.00%
YoY %	4.85%	4.69%	1.21%	13.83%	-5.33%	-2.34%	-	-
Horiz. %	116.91%	111.50%	106.51%	105.24%	92.45%	97.66%	100.00%	-
Tax	-5,696	-5,551	-5,627	-5,270	-5,769	-5,605	-6,193	-5.43%
YoY %	-2.61%	1.35%	-6.77%	8.65%	-2.93%	9.49%	-	-
Horiz. %	91.97%	89.63%	90.86%	85.10%	93.15%	90.51%	100.00%	-
NP	25,869	24,554	23,130	23,144	19,193	20,762	20,807	15.66%
YoY %	5.36%	6.16%	-0.06%	20.59%	-7.56%	-0.22%	-	-
Horiz. %	124.33%	118.01%	111.16%	111.23%	92.24%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,869	24,554	23,130	23,144	19,193	20,762	20,807	15.66%
YoY %	5.36%	6.16%	-0.06%	20.59%	-7.56%	-0.22%	-	-
Horiz. %	124.33%	118.01%	111.16%	111.23%	92.24%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	18.44%	19.57%	18.55%	23.11%	21.26%	22.94%	-
YoY %	-2.11%	-5.77%	5.50%	-19.73%	8.70%	-7.32%	-	-
Horiz. %	78.68%	80.38%	85.31%	80.86%	100.74%	92.68%	100.00%	-
Total Cost	130,932	129,718	131,671	126,916	126,192	121,608	115,545	8.71%
YoY %	0.94%	-1.48%	3.75%	0.57%	3.77%	5.25%	-	-
Horiz. %	113.32%	112.27%	113.96%	109.84%	109.21%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,828	171,228	170,457	173,667	165,531	160,764	162,400	5.85%
YoY %	3.27%	0.45%	-1.85%	4.92%	2.97%	-1.01%	-	-
Horiz. %	108.88%	105.44%	104.96%	106.94%	101.93%	98.99%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	16,004	16,004	16,121	24,121	16,118	15,998	14,405	7.29%
YoY %	0.00%	-0.73%	-33.17%	49.65%	0.75%	11.06%	-	-
Horiz. %	111.10%	111.10%	111.91%	167.45%	111.89%	111.06%	100.00%	-
Div Payout %	61.87%	65.18%	69.70%	104.22%	83.98%	77.06%	69.23%	-
YoY %	-5.08%	-6.48%	-33.12%	24.10%	8.98%	11.31%	-	-
Horiz. %	89.37%	94.15%	100.68%	150.54%	121.31%	111.31%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	176,828	171,228	170,457	173,667	165,531	160,764	162,400	5.85%
YoY %	3.27%	0.45%	-1.85%	4.92%	2.97%	-1.01%	-	-
Horiz. %	108.88%	105.44%	104.96%	106.94%	101.93%	98.99%	100.00%	-
NOSH	80,013	80,013	80,026	80,030	79,966	79,982	80,000	0.01%
YoY %	0.00%	-0.02%	-0.00%	0.08%	-0.02%	-0.02%	-	-
Horiz. %	100.02%	100.02%	100.03%	100.04%	99.96%	99.98%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	16.50%	15.92%	14.94%	15.42%	13.20%	14.58%	15.26%	-
YoY %	3.64%	6.56%	-3.11%	16.82%	-9.47%	-4.46%	-	-
Horiz. %	108.13%	104.33%	97.90%	101.05%	86.50%	95.54%	100.00%	-
ROE	14.63%	14.34%	13.57%	13.33%	11.59%	12.91%	12.81%	-
YoY %	2.02%	5.67%	1.80%	15.01%	-10.22%	0.78%	-	-
Horiz. %	114.21%	111.94%	105.93%	104.06%	90.48%	100.78%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	195.97	192.81	193.44	187.50	181.81	178.00	170.44	9.77%
YoY %	1.64%	-0.33%	3.17%	3.13%	2.14%	4.44%	-	-
Horiz. %	114.98%	113.12%	113.49%	110.01%	106.67%	104.44%	100.00%	-
EPS	32.33	30.69	28.90	28.92	24.00	25.96	26.01	15.65%
YoY %	5.34%	6.19%	-0.07%	20.50%	-7.55%	-0.19%	-	-
Horiz. %	124.30%	117.99%	111.11%	111.19%	92.27%	99.81%	100.00%	-
DPS	20.00	20.00	20.15	30.15	20.15	20.00	18.00	7.29%
YoY %	0.00%	-0.74%	-33.17%	49.63%	0.75%	11.11%	-	-
Horiz. %	111.11%	111.11%	111.94%	167.50%	111.94%	111.11%	100.00%	-
NAPS	2.21	2.14	2.13	2.17	2.07	2.01	2.03	5.84%
YoY %	3.27%	0.47%	-1.84%	4.83%	2.99%	-0.99%	-	-
Horiz. %	108.87%	105.42%	104.93%	106.90%	101.97%	99.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,030
RPS	196.00	192.84	193.50	187.58	181.73	177.96	170.44	9.79%
YoY %	1.64%	-0.34%	3.16%	3.22%	2.12%	4.41%	-	-
Horiz. %	115.00%	113.14%	113.53%	110.06%	106.62%	104.41%	100.00%	-
EPS	32.34	30.69	28.91	28.93	23.99	25.95	26.01	15.67%
YoY %	5.38%	6.16%	-0.07%	20.59%	-7.55%	-0.23%	-	-
Horiz. %	124.34%	117.99%	111.15%	111.23%	92.23%	99.77%	100.00%	-
DPS	20.01	20.01	20.15	30.15	20.15	20.00	18.01	7.29%
YoY %	0.00%	-0.69%	-33.17%	49.63%	0.75%	11.05%	-	-
Horiz. %	111.10%	111.10%	111.88%	167.41%	111.88%	111.05%	100.00%	-
NAPS	2.2104	2.1404	2.1307	2.1708	2.0691	2.0096	2.03	5.85%
YoY %	3.27%	0.46%	-1.85%	4.92%	2.96%	-1.00%	-	-
Horiz. %	108.89%	105.44%	104.96%	106.94%	101.93%	99.00%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	2.91	2.78	2.98	2.76	2.59	2.58	2.40	-
P/RPS	1.48	1.44	1.54	1.47	1.42	1.45	1.41	3.29%
YoY %	2.78%	-6.49%	4.76%	3.52%	-2.07%	2.84%	-	-
Horiz. %	104.96%	102.13%	109.22%	104.26%	100.71%	102.84%	100.00%	-
P/EPS	9.00	9.06	10.31	9.54	10.79	9.94	9.23	-1.67%
YoY %	-0.66%	-12.12%	8.07%	-11.58%	8.55%	7.69%	-	-
Horiz. %	97.51%	98.16%	111.70%	103.36%	116.90%	107.69%	100.00%	-
EY	11.11	11.04	9.70	10.48	9.27	10.06	10.84	1.65%
YoY %	0.63%	13.81%	-7.44%	13.05%	-7.85%	-7.20%	-	-
Horiz. %	102.49%	101.85%	89.48%	96.68%	85.52%	92.80%	100.00%	-
DY	6.87	7.19	6.76	10.92	7.78	7.75	7.50	-5.69%
YoY %	-4.45%	6.36%	-38.10%	40.36%	0.39%	3.33%	-	-
Horiz. %	91.60%	95.87%	90.13%	145.60%	103.73%	103.33%	100.00%	-
P/NAPS	1.32	1.30	1.40	1.27	1.25	1.28	1.18	7.78%
YoY %	1.54%	-7.14%	10.24%	1.60%	-2.34%	8.47%	-	-
Horiz. %	111.86%	110.17%	118.64%	107.63%	105.93%	108.47%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	26/09/07	26/06/07	29/03/07	29/12/06	22/09/06	28/06/06	29/03/06	-
Price	2.86	2.82	2.80	2.80	2.63	2.55	2.39	-
P/RPS	1.46	1.46	1.45	1.49	1.45	1.43	1.40	2.84%
YoY %	0.00%	0.69%	-2.68%	2.76%	1.40%	2.14%	-	-
Horiz. %	104.29%	104.29%	103.57%	106.43%	103.57%	102.14%	100.00%	-
P/EPS	8.85	9.19	9.69	9.68	10.96	9.82	9.19	-2.48%
YoY %	-3.70%	-5.16%	0.10%	-11.68%	11.61%	6.86%	-	-
Horiz. %	96.30%	100.00%	105.44%	105.33%	119.26%	106.86%	100.00%	-
EY	11.30	10.88	10.32	10.33	9.13	10.18	10.88	2.56%
YoY %	3.86%	5.43%	-0.10%	13.14%	-10.31%	-6.43%	-	-
Horiz. %	103.86%	100.00%	94.85%	94.94%	83.92%	93.57%	100.00%	-
DY	6.99	7.09	7.20	10.77	7.66	7.84	7.53	-4.85%
YoY %	-1.41%	-1.53%	-33.15%	40.60%	-2.30%	4.12%	-	-
Horiz. %	92.83%	94.16%	95.62%	143.03%	101.73%	104.12%	100.00%	-
P/NAPS	1.29	1.32	1.31	1.29	1.27	1.27	1.18	6.13%
YoY %	-2.27%	0.76%	1.55%	1.57%	0.00%	7.63%	-	-
Horiz. %	109.32%	111.86%	111.02%	109.32%	107.63%	107.63%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:00:00

EMA 5

Hourly

SELL

2024-06-28 14:00:00

EMA 5

30 Mins

SELL

2024-06-28 11:05:00

EMA 5

5 Mins

SELL

2024-06-28 11:05:00

ADX

5 Mins

SELL

2024-06-28 11:05:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

943

PTRANS

PERAK TRANSIT BERHAD

937

DNEX

DAGANG NEXCHANGE BERHAD

729

JCY

JCY INTERNATIONAL BERHAD

704

GENTING

GENTING BHD

676

YTLPOWR

YTL POWER INTERNATIONAL BHD

606

MAYBANK

MALAYAN BANKING BHD

572

MYEG

MY E.G. SERVICES BHD

553

NOTION

NOTION VTEC BHD

535

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More