[APOLLO] YoY Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -6.24%
YoY- 15.91%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 154,272 142,370 124,443 119,473 113,409 93,429 100,779 7.35%
PBT 30,105 26,366 17,228 19,931 18,630 17,925 22,224 5.18%
Tax -5,551 -5,604 -3,061 -3,731 -4,654 -4,202 -2,479 14.37%
NP 24,554 20,762 14,167 16,200 13,976 13,723 19,745 3.69%
-
NP to SH 24,554 20,762 14,167 16,200 13,976 13,723 19,745 3.69%
-
Tax Rate 18.44% 21.25% 17.77% 18.72% 24.98% 23.44% 11.15% -
Total Cost 129,718 121,608 110,276 103,273 99,433 79,706 81,034 8.15%
-
Net Worth 171,220 160,815 147,189 147,200 156,000 136,236 127,606 5.01%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 20,002 16,001 18,398 8,000 16,000 5,676 4,800 26.84%
Div Payout % 81.46% 77.07% 129.87% 49.38% 114.48% 41.37% 24.31% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 171,220 160,815 147,189 147,200 156,000 136,236 127,606 5.01%
NOSH 80,009 80,007 79,994 80,000 80,000 70,956 40,002 12.24%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 15.92% 14.58% 11.38% 13.56% 12.32% 14.69% 19.59% -
ROE 14.34% 12.91% 9.62% 11.01% 8.96% 10.07% 15.47% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 192.82 177.95 155.56 149.34 141.76 131.67 251.93 -4.35%
EPS 30.69 25.95 17.71 20.25 17.47 19.34 49.36 -7.61%
DPS 25.00 20.00 23.00 10.00 20.00 8.00 12.00 13.00%
NAPS 2.14 2.01 1.84 1.84 1.95 1.92 3.19 -6.43%
Adjusted Per Share Value based on latest NOSH - 80,024
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 192.84 177.96 155.55 149.34 141.76 116.79 125.97 7.35%
EPS 30.69 25.95 17.71 20.25 17.47 17.15 24.68 3.69%
DPS 25.00 20.00 23.00 10.00 20.00 7.10 6.00 26.83%
NAPS 2.1403 2.0102 1.8399 1.84 1.95 1.703 1.5951 5.01%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.78 2.58 2.25 2.19 1.70 1.88 3.20 -
P/RPS 1.44 1.45 1.45 1.47 1.20 1.43 1.27 2.11%
P/EPS 9.06 9.94 12.70 10.81 9.73 9.72 6.48 5.74%
EY 11.04 10.06 7.87 9.25 10.28 10.29 15.43 -5.42%
DY 8.99 7.75 10.22 4.57 11.76 4.26 3.75 15.68%
P/NAPS 1.30 1.28 1.22 1.19 0.87 0.98 1.00 4.46%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 28/06/06 19/07/05 29/06/04 27/06/03 28/06/02 28/06/01 -
Price 2.82 2.55 2.24 2.24 1.84 1.72 3.14 -
P/RPS 1.46 1.43 1.44 1.50 1.30 1.31 1.25 2.62%
P/EPS 9.19 9.83 12.65 11.06 10.53 8.89 6.36 6.32%
EY 10.88 10.18 7.91 9.04 9.49 11.24 15.72 -5.94%
DY 8.87 7.84 10.27 4.46 10.87 4.65 3.82 15.06%
P/NAPS 1.32 1.27 1.22 1.22 0.94 0.90 0.98 5.08%

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