[APOLLO] QoQ TTM Result on 31-Oct-2007 [#2]

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
TTM Result
Revenue	189,470	181,144	169,104	161,123	156,801	154,272	154,801	14.43%
YoY %	4.60%	7.12%	4.95%	2.76%	1.64%	-0.34%	-	-
Horiz. %	122.40%	117.02%	109.24%	104.08%	101.29%	99.66%	100.00%	-
PBT	23,765	24,364	27,070	28,122	31,565	30,105	28,757	-11.94%
YoY %	-2.46%	-10.00%	-3.74%	-10.91%	4.85%	4.69%	-	-
Horiz. %	82.64%	84.72%	94.13%	97.79%	109.76%	104.69%	100.00%	-
Tax	-2,842	-3,390	-5,300	-5,796	-5,696	-5,551	-5,627	-36.60%
YoY %	16.17%	36.04%	8.56%	-1.76%	-2.61%	1.35%	-	-
Horiz. %	50.51%	60.25%	94.19%	103.00%	101.23%	98.65%	100.00%	-
NP	20,923	20,974	21,770	22,326	25,869	24,554	23,130	-6.47%
YoY %	-0.24%	-3.66%	-2.49%	-13.70%	5.36%	6.16%	-	-
Horiz. %	90.46%	90.68%	94.12%	96.52%	111.84%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,923	20,974	21,770	22,326	25,869	24,554	23,130	-6.47%
YoY %	-0.24%	-3.66%	-2.49%	-13.70%	5.36%	6.16%	-	-
Horiz. %	90.46%	90.68%	94.12%	96.52%	111.84%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.96%	13.91%	19.58%	20.61%	18.05%	18.44%	19.57%	-
YoY %	-14.02%	-28.96%	-5.00%	14.18%	-2.11%	-5.77%	-	-
Horiz. %	61.11%	71.08%	100.05%	105.31%	92.23%	94.23%	100.00%	-
Total Cost	168,547	160,170	147,334	138,797	130,932	129,718	131,671	17.91%
YoY %	5.23%	8.71%	6.15%	6.01%	0.94%	-1.48%	-	-
Horiz. %	128.01%	121.64%	111.90%	105.41%	99.44%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	183,139	176,630	177,797	180,629	176,828	171,228	170,457	4.90%
YoY %	3.69%	-0.66%	-1.57%	2.15%	3.27%	0.45%	-	-
Horiz. %	107.44%	103.62%	104.31%	105.97%	103.74%	100.45%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	15,984	15,984	15,993	15,993	16,004	16,004	16,121	-0.56%
YoY %	0.00%	-0.06%	0.00%	-0.07%	0.00%	-0.73%	-	-
Horiz. %	99.15%	99.15%	99.21%	99.21%	99.27%	99.27%	100.00%	-
Div Payout %	76.40%	76.21%	73.47%	71.64%	61.87%	65.18%	69.70%	-
YoY %	0.25%	3.73%	2.55%	15.79%	-5.08%	-6.48%	-	-
Horiz. %	109.61%	109.34%	105.41%	102.78%	88.77%	93.52%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	183,139	176,630	177,797	180,629	176,828	171,228	170,457	4.90%
YoY %	3.69%	-0.66%	-1.57%	2.15%	3.27%	0.45%	-	-
Horiz. %	107.44%	103.62%	104.31%	105.97%	103.74%	100.45%	100.00%	-
NOSH	79,973	79,923	80,088	79,924	80,013	80,013	80,026	-0.04%
YoY %	0.06%	-0.21%	0.21%	-0.11%	0.00%	-0.02%	-	-
Horiz. %	99.93%	99.87%	100.08%	99.87%	99.98%	99.98%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	11.04%	11.58%	12.87%	13.86%	16.50%	15.92%	14.94%	-
YoY %	-4.66%	-10.02%	-7.14%	-16.00%	3.64%	6.56%	-	-
Horiz. %	73.90%	77.51%	86.14%	92.77%	110.44%	106.56%	100.00%	-
ROE	11.42%	11.87%	12.24%	12.36%	14.63%	14.34%	13.57%	-
YoY %	-3.79%	-3.02%	-0.97%	-15.52%	2.02%	5.67%	-	-
Horiz. %	84.16%	87.47%	90.20%	91.08%	107.81%	105.67%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	236.92	226.65	211.15	201.59	195.97	192.81	193.44	14.48%
YoY %	4.53%	7.34%	4.74%	2.87%	1.64%	-0.33%	-	-
Horiz. %	122.48%	117.17%	109.16%	104.21%	101.31%	99.67%	100.00%	-
EPS	26.16	26.24	27.18	27.93	32.33	30.69	28.90	-6.43%
YoY %	-0.30%	-3.46%	-2.69%	-13.61%	5.34%	6.19%	-	-
Horiz. %	90.52%	90.80%	94.05%	96.64%	111.87%	106.19%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	20.15	-0.49%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.74%	-	-
Horiz. %	99.26%	99.26%	99.26%	99.26%	99.26%	99.26%	100.00%	-
NAPS	2.29	2.21	2.22	2.26	2.21	2.14	2.13	4.95%
YoY %	3.62%	-0.45%	-1.77%	2.26%	3.27%	0.47%	-	-
Horiz. %	107.51%	103.76%	104.23%	106.10%	103.76%	100.47%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 79,924
RPS	236.84	226.43	211.38	201.40	196.00	192.84	193.50	14.43%
YoY %	4.60%	7.12%	4.96%	2.76%	1.64%	-0.34%	-	-
Horiz. %	122.40%	117.02%	109.24%	104.08%	101.29%	99.66%	100.00%	-
EPS	26.15	26.22	27.21	27.91	32.34	30.69	28.91	-6.47%
YoY %	-0.27%	-3.64%	-2.51%	-13.70%	5.38%	6.16%	-	-
Horiz. %	90.45%	90.70%	94.12%	96.54%	111.86%	106.16%	100.00%	-
DPS	19.98	19.98	19.99	19.99	20.01	20.01	20.15	-0.56%
YoY %	0.00%	-0.05%	0.00%	-0.10%	0.00%	-0.69%	-	-
Horiz. %	99.16%	99.16%	99.21%	99.21%	99.31%	99.31%	100.00%	-
NAPS	2.2892	2.2079	2.2225	2.2579	2.2104	2.1404	2.1307	4.90%
YoY %	3.68%	-0.66%	-1.57%	2.15%	3.27%	0.46%	-	-
Horiz. %	107.44%	103.62%	104.31%	105.97%	103.74%	100.46%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	2.66	2.78	2.85	3.00	2.91	2.78	2.98	-
P/RPS	1.12	1.23	1.35	1.49	1.48	1.44	1.54	-19.14%
YoY %	-8.94%	-8.89%	-9.40%	0.68%	2.78%	-6.49%	-	-
Horiz. %	72.73%	79.87%	87.66%	96.75%	96.10%	93.51%	100.00%	-
P/EPS	10.17	10.59	10.48	10.74	9.00	9.06	10.31	-0.90%
YoY %	-3.97%	1.05%	-2.42%	19.33%	-0.66%	-12.12%	-	-
Horiz. %	98.64%	102.72%	101.65%	104.17%	87.29%	87.88%	100.00%	-
EY	9.84	9.44	9.54	9.31	11.11	11.04	9.70	0.96%
YoY %	4.24%	-1.05%	2.47%	-16.20%	0.63%	13.81%	-	-
Horiz. %	101.44%	97.32%	98.35%	95.98%	114.54%	113.81%	100.00%	-
DY	7.52	7.19	7.02	6.67	6.87	7.19	6.76	7.36%
YoY %	4.59%	2.42%	5.25%	-2.91%	-4.45%	6.36%	-	-
Horiz. %	111.24%	106.36%	103.85%	98.67%	101.63%	106.36%	100.00%	-
P/NAPS	1.16	1.26	1.28	1.33	1.32	1.30	1.40	-11.79%
YoY %	-7.94%	-1.56%	-3.76%	0.76%	1.54%	-7.14%	-	-
Horiz. %	82.86%	90.00%	91.43%	95.00%	94.29%	92.86%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	26/09/08	26/06/08	27/03/08	27/12/07	26/09/07	26/06/07	29/03/07	-
Price	2.53	2.61	2.63	2.93	2.86	2.82	2.80	-
P/RPS	1.07	1.15	1.25	1.45	1.46	1.46	1.45	-18.35%
YoY %	-6.96%	-8.00%	-13.79%	-0.68%	0.00%	0.69%	-	-
Horiz. %	73.79%	79.31%	86.21%	100.00%	100.69%	100.69%	100.00%	-
P/EPS	9.67	9.95	9.68	10.49	8.85	9.19	9.69	-0.13%
YoY %	-2.81%	2.79%	-7.72%	18.53%	-3.70%	-5.16%	-	-
Horiz. %	99.79%	102.68%	99.90%	108.26%	91.33%	94.84%	100.00%	-
EY	10.34	10.05	10.34	9.53	11.30	10.88	10.32	0.12%
YoY %	2.89%	-2.80%	8.50%	-15.66%	3.86%	5.43%	-	-
Horiz. %	100.19%	97.38%	100.19%	92.34%	109.50%	105.43%	100.00%	-
DY	7.91	7.66	7.60	6.83	6.99	7.09	7.20	6.47%
YoY %	3.26%	0.79%	11.27%	-2.29%	-1.41%	-1.53%	-	-
Horiz. %	109.86%	106.39%	105.56%	94.86%	97.08%	98.47%	100.00%	-
P/NAPS	1.10	1.18	1.18	1.30	1.29	1.32	1.31	-11.00%
YoY %	-6.78%	0.00%	-9.23%	0.78%	-2.27%	0.76%	-	-
Horiz. %	83.97%	90.08%	90.08%	99.24%	98.47%	100.76%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,397,100

HSI-HUZ

0.20

-0.005

292,800,100

HSI-HU8

0.08

0.00

183,904,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,245,100

HSI-CXV

0.14

-0.005

76,901,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

65,472,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,211,800

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.90

+0.46

851,000

TENAGA

13.98

+0.26

5,539,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

99,100

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,816,400

MAHSING

1.76

+0.09

20,316,500

MASTER

4.19

+0.09

41,700

More gainer Stocks

NESTLE

122.20

-0.80

6,400

PETGAS

18.00

-0.34

309,900

AJI

15.10

-0.24

100,200

KESM

7.18

-0.23

20,300

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

YTLPOWR

4.70

-0.18

21,770,100

UNISEM

4.03

-0.17

600,700

YTLPOWR-C36

0.92

-0.17

22,500

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