[APOLLO] YoY Quarter Result on 30-Apr-2003 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -52.44%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 37,757 31,739 31,112 29,902 22,580 25,762 31,005 3.33%
PBT 5,383 6,016 3,835 2,339 4,361 4,138 6,738 -3.67%
Tax -800 -1,388 -594 13 -747 1,884 -1,556 -10.49%
NP 4,583 4,628 3,241 2,352 3,614 6,022 5,182 -2.02%
-
NP to SH 4,583 4,628 3,241 2,352 3,614 6,022 5,182 -2.02%
-
Tax Rate 14.86% 23.07% 15.49% -0.56% 17.13% -45.53% 23.09% -
Total Cost 33,174 27,111 27,871 27,550 18,966 19,740 25,823 4.26%
-
Net Worth 160,764 147,327 147,245 155,999 136,056 127,557 111,556 6.27%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 7,998 6,405 - - 5,669 4,798 4,798 8.88%
Div Payout % 174.52% 138.41% - - 156.86% 79.68% 92.59% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 160,764 147,327 147,245 155,999 136,056 127,557 111,556 6.27%
NOSH 79,982 80,069 80,024 79,999 70,862 39,986 39,984 12.24%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 12.14% 14.58% 10.42% 7.87% 16.01% 23.38% 16.71% -
ROE 2.85% 3.14% 2.20% 1.51% 2.66% 4.72% 4.65% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 47.21 39.64 38.88 37.38 31.86 64.43 77.54 -7.93%
EPS 5.73 5.78 4.05 2.94 5.10 15.06 12.96 -12.71%
DPS 10.00 8.00 0.00 0.00 8.00 12.00 12.00 -2.99%
NAPS 2.01 1.84 1.84 1.95 1.92 3.19 2.79 -5.31%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 47.20 39.67 38.89 37.38 28.23 32.20 38.76 3.33%
EPS 5.73 5.79 4.05 2.94 4.52 7.53 6.48 -2.02%
DPS 10.00 8.01 0.00 0.00 7.09 6.00 6.00 8.88%
NAPS 2.0096 1.8416 1.8406 1.95 1.7007 1.5945 1.3945 6.27%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.58 2.25 2.19 1.70 1.88 3.20 5.45 -
P/RPS 5.47 5.68 5.63 4.55 5.90 4.97 7.03 -4.09%
P/EPS 45.03 38.93 54.07 57.82 36.86 21.25 42.05 1.14%
EY 2.22 2.57 1.85 1.73 2.71 4.71 2.38 -1.15%
DY 3.88 3.56 0.00 0.00 4.26 3.75 2.20 9.91%
P/NAPS 1.28 1.22 1.19 0.87 0.98 1.00 1.95 -6.77%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 19/07/05 29/06/04 27/06/03 28/06/02 28/06/01 30/06/00 -
Price 2.55 2.24 2.24 1.84 1.72 3.14 4.30 -
P/RPS 5.40 5.65 5.76 4.92 5.40 4.87 5.55 -0.45%
P/EPS 44.50 38.75 55.31 62.59 33.73 20.85 33.18 5.01%
EY 2.25 2.58 1.81 1.60 2.97 4.80 3.01 -4.73%
DY 3.92 3.57 0.00 0.00 4.65 3.82 2.79 5.82%
P/NAPS 1.27 1.22 1.22 0.94 0.90 0.98 1.54 -3.16%

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