[APOLLO] YoY Quarter Result on 31-Oct-2004 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 50.56%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 43,133 38,811 34,136 32,665 30,606 28,813 24,000 10.25%
PBT 5,557 9,000 5,548 4,774 5,851 5,583 4,377 4.05%
Tax -1,329 -1,229 -1,728 -581 -1,456 -1,648 -1,003 4.80%
NP 4,228 7,771 3,820 4,193 4,395 3,935 3,374 3.83%
-
NP to SH 4,228 7,771 3,820 4,193 4,395 3,935 3,374 3.83%
-
Tax Rate 23.92% 13.66% 31.15% 12.17% 24.88% 29.52% 22.92% -
Total Cost 38,905 31,040 30,316 28,472 26,211 24,878 20,626 11.15%
-
Net Worth 180,629 173,667 156,964 154,436 156,106 165,557 127,875 5.92%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 7,992 8,003 - 6,401 8,005 15,995 - -
Div Payout % 189.04% 102.99% - 152.67% 182.15% 406.50% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 180,629 173,667 156,964 154,436 156,106 165,557 127,875 5.92%
NOSH 79,924 80,030 80,083 80,019 80,054 79,979 60,035 4.88%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 9.80% 20.02% 11.19% 12.84% 14.36% 13.66% 14.06% -
ROE 2.34% 4.47% 2.43% 2.72% 2.82% 2.38% 2.64% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 53.97 48.50 42.63 40.82 38.23 36.03 39.98 5.12%
EPS 5.29 9.71 4.77 5.24 5.49 4.92 5.62 -1.00%
DPS 10.00 10.00 0.00 8.00 10.00 20.00 0.00 -
NAPS 2.26 2.17 1.96 1.93 1.95 2.07 2.13 0.99%
Adjusted Per Share Value based on latest NOSH - 80,019
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 53.92 48.51 42.67 40.83 38.26 36.02 30.00 10.26%
EPS 5.29 9.71 4.78 5.24 5.49 4.92 4.22 3.83%
DPS 9.99 10.00 0.00 8.00 10.01 19.99 0.00 -
NAPS 2.2579 2.1708 1.9621 1.9305 1.9513 2.0695 1.5984 5.92%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 3.00 2.76 2.40 2.44 2.14 1.63 1.76 -
P/RPS 5.56 5.69 5.63 5.98 5.60 4.52 4.40 3.97%
P/EPS 56.71 28.42 50.31 46.56 38.98 33.13 31.32 10.39%
EY 1.76 3.52 1.99 2.15 2.57 3.02 3.19 -9.43%
DY 3.33 3.62 0.00 3.28 4.67 12.27 0.00 -
P/NAPS 1.33 1.27 1.22 1.26 1.10 0.79 0.83 8.17%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 27/12/07 29/12/06 23/12/05 29/12/04 30/12/03 26/12/02 14/12/01 -
Price 2.93 2.80 2.29 2.33 2.13 1.67 1.78 -
P/RPS 5.43 5.77 5.37 5.71 5.57 4.64 4.45 3.37%
P/EPS 55.39 28.84 48.01 44.47 38.80 33.94 31.67 9.76%
EY 1.81 3.47 2.08 2.25 2.58 2.95 3.16 -8.86%
DY 3.41 3.57 0.00 3.43 4.69 11.98 0.00 -
P/NAPS 1.30 1.29 1.17 1.21 1.09 0.81 0.84 7.54%

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