[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 47.95%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 117,044 104,613 92,704 88,361 83,508 70,849 75,017 7.69%
PBT 23,374 20,983 11,213 16,096 16,291 13,544 18,086 4.36%
Tax -4,827 -4,804 -1,673 -3,137 -4,667 -3,455 -4,364 1.69%
NP 18,547 16,179 9,540 12,959 11,624 10,089 13,722 5.14%
-
NP to SH 18,547 16,179 9,540 12,959 11,624 10,089 13,722 5.14%
-
Tax Rate 20.65% 22.89% 14.92% 19.49% 28.65% 25.51% 24.13% -
Total Cost 98,497 88,434 83,164 75,402 71,884 60,760 61,295 8.22%
-
Net Worth 170,427 162,430 146,338 148,788 153,599 132,069 125,181 5.27%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 8,001 - 15,998 - - - -
Div Payout % - 49.46% - 123.46% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 170,427 162,430 146,338 148,788 153,599 132,069 125,181 5.27%
NOSH 80,012 80,014 79,966 79,993 80,000 68,076 39,994 12.24%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 15.85% 15.47% 10.29% 14.67% 13.92% 14.24% 18.29% -
ROE 10.88% 9.96% 6.52% 8.71% 7.57% 7.64% 10.96% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 146.28 130.74 115.93 110.46 104.39 104.07 187.57 -4.05%
EPS 23.18 20.22 11.93 16.20 14.53 14.82 34.31 -6.32%
DPS 0.00 10.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.13 2.03 1.83 1.86 1.92 1.94 3.13 -6.21%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 146.31 130.77 115.88 110.45 104.39 88.56 93.77 7.69%
EPS 23.18 20.22 11.93 16.20 14.53 12.61 17.15 5.14%
DPS 0.00 10.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.1303 2.0304 1.8292 1.8599 1.92 1.6509 1.5648 5.27%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 2.98 2.40 2.41 2.40 1.66 1.72 3.32 -
P/RPS 2.04 1.84 2.08 2.17 1.59 1.65 1.77 2.39%
P/EPS 12.86 11.87 20.20 14.81 11.42 11.61 9.68 4.84%
EY 7.78 8.42 4.95 6.75 8.75 8.62 10.33 -4.61%
DY 0.00 4.17 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.32 1.29 0.86 0.89 1.06 4.74%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 29/03/06 30/03/05 30/03/04 25/03/03 29/03/02 30/03/01 -
Price 2.80 2.39 2.33 2.29 1.64 1.76 3.20 -
P/RPS 1.91 1.83 2.01 2.07 1.57 1.69 1.71 1.85%
P/EPS 12.08 11.82 19.53 14.14 11.29 11.88 9.33 4.39%
EY 8.28 8.46 5.12 7.07 8.86 8.42 10.72 -4.21%
DY 0.00 4.18 0.00 8.73 0.00 0.00 0.00 -
P/NAPS 1.31 1.18 1.27 1.23 0.85 0.91 1.02 4.25%

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