[APOLLO] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -8.86%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 175,834 156,058 139,484 123,605 117,814 111,344 94,465 10.90%
PBT 27,118 31,165 27,977 14,950 21,461 21,721 18,058 7.00%
Tax -6,101 -6,436 -6,405 -2,230 -4,182 -6,222 -4,606 4.79%
NP 21,017 24,729 21,572 12,720 17,278 15,498 13,452 7.71%
-
NP to SH 21,017 24,729 21,572 12,720 17,278 15,498 13,452 7.71%
-
Tax Rate 22.50% 20.65% 22.89% 14.92% 19.49% 28.65% 25.51% -
Total Cost 154,817 131,329 117,912 110,885 100,536 95,845 81,013 11.39%
-
Net Worth 177,633 170,427 162,430 146,338 148,788 153,599 132,069 5.06%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 10,668 - 10,668 - 21,331 - - -
Div Payout % 50.76% - 49.46% - 123.46% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 177,633 170,427 162,430 146,338 148,788 153,599 132,069 5.06%
NOSH 80,015 80,012 80,014 79,966 79,993 79,999 68,076 2.72%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 11.95% 15.85% 15.47% 10.29% 14.67% 13.92% 14.24% -
ROE 11.83% 14.51% 13.28% 8.69% 11.61% 10.09% 10.19% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 219.75 195.04 174.32 154.57 147.28 139.18 138.76 7.95%
EPS 26.27 30.91 26.96 15.91 21.60 19.37 19.76 4.85%
DPS 13.33 0.00 13.33 0.00 26.67 0.00 0.00 -
NAPS 2.22 2.13 2.03 1.83 1.86 1.92 1.94 2.27%
Adjusted Per Share Value based on latest NOSH - 80,031
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 219.79 195.07 174.36 154.51 147.27 139.18 118.08 10.90%
EPS 26.27 30.91 26.97 15.90 21.60 19.37 16.81 7.72%
DPS 13.34 0.00 13.34 0.00 26.66 0.00 0.00 -
NAPS 2.2204 2.1303 2.0304 1.8292 1.8599 1.92 1.6509 5.06%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.85 2.98 2.40 2.41 2.40 1.66 1.72 -
P/RPS 1.30 1.53 1.38 1.56 1.63 1.19 1.24 0.79%
P/EPS 10.85 9.64 8.90 15.15 11.11 8.57 8.70 3.74%
EY 9.22 10.37 11.23 6.60 9.00 11.67 11.49 -3.60%
DY 4.68 0.00 5.56 0.00 11.11 0.00 0.00 -
P/NAPS 1.28 1.40 1.18 1.32 1.29 0.86 0.89 6.24%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 29/03/07 29/03/06 30/03/05 30/03/04 25/03/03 29/03/02 -
Price 2.63 2.80 2.39 2.33 2.29 1.64 1.76 -
P/RPS 1.20 1.44 1.37 1.51 1.55 1.18 1.27 -0.94%
P/EPS 10.01 9.06 8.86 14.65 10.60 8.47 8.91 1.95%
EY 9.99 11.04 11.28 6.83 9.43 11.81 11.23 -1.93%
DY 5.07 0.00 5.58 0.00 11.64 0.00 0.00 -
P/NAPS 1.18 1.31 1.18 1.27 1.23 0.85 0.91 4.42%

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