[APOLLO] YoY Quarter Result on 31-Oct-2003 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 0.71%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 38,811 34,136 32,665 30,606 28,813 24,000 27,104 6.16%
PBT 9,000 5,548 4,774 5,851 5,583 4,377 7,018 4.23%
Tax -1,229 -1,728 -581 -1,456 -1,648 -1,003 -1,931 -7.25%
NP 7,771 3,820 4,193 4,395 3,935 3,374 5,087 7.31%
-
NP to SH 7,771 3,820 4,193 4,395 3,935 3,374 5,087 7.31%
-
Tax Rate 13.66% 31.15% 12.17% 24.88% 29.52% 22.92% 27.51% -
Total Cost 31,040 30,316 28,472 26,211 24,878 20,626 22,017 5.88%
-
Net Worth 173,667 156,964 154,436 156,106 165,557 127,875 120,776 6.23%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 8,003 - 6,401 8,005 15,995 - - -
Div Payout % 102.99% - 152.67% 182.15% 406.50% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 173,667 156,964 154,436 156,106 165,557 127,875 120,776 6.23%
NOSH 80,030 80,083 80,019 80,054 79,979 60,035 39,992 12.25%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 20.02% 11.19% 12.84% 14.36% 13.66% 14.06% 18.77% -
ROE 4.47% 2.43% 2.72% 2.82% 2.38% 2.64% 4.21% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 48.50 42.63 40.82 38.23 36.03 39.98 67.77 -5.42%
EPS 9.71 4.77 5.24 5.49 4.92 5.62 12.72 -4.39%
DPS 10.00 0.00 8.00 10.00 20.00 0.00 0.00 -
NAPS 2.17 1.96 1.93 1.95 2.07 2.13 3.02 -5.35%
Adjusted Per Share Value based on latest NOSH - 80,054
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 48.51 42.67 40.83 38.26 36.02 30.00 33.88 6.16%
EPS 9.71 4.78 5.24 5.49 4.92 4.22 6.36 7.30%
DPS 10.00 0.00 8.00 10.01 19.99 0.00 0.00 -
NAPS 2.1708 1.9621 1.9305 1.9513 2.0695 1.5984 1.5097 6.23%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.76 2.40 2.44 2.14 1.63 1.76 4.20 -
P/RPS 5.69 5.63 5.98 5.60 4.52 4.40 6.20 -1.41%
P/EPS 28.42 50.31 46.56 38.98 33.13 31.32 33.02 -2.46%
EY 3.52 1.99 2.15 2.57 3.02 3.19 3.03 2.52%
DY 3.62 0.00 3.28 4.67 12.27 0.00 0.00 -
P/NAPS 1.27 1.22 1.26 1.10 0.79 0.83 1.39 -1.49%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 14/12/01 20/12/00 -
Price 2.80 2.29 2.33 2.13 1.67 1.78 3.20 -
P/RPS 5.77 5.37 5.71 5.57 4.64 4.45 4.72 3.40%
P/EPS 28.84 48.01 44.47 38.80 33.94 31.67 25.16 2.30%
EY 3.47 2.08 2.25 2.58 2.95 3.16 3.98 -2.25%
DY 3.57 0.00 3.43 4.69 11.98 0.00 0.00 -
P/NAPS 1.29 1.17 1.21 1.09 0.81 0.84 1.06 3.32%

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