[APOLLO] YoY Quarter Result on 31-Oct-2009 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -20.77%
YoY- 63.78%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 52,275 45,216 37,078 37,113 49,018 43,133 38,811 5.08%
PBT 10,227 6,054 4,905 8,166 4,047 5,557 9,000 2.15%
Tax -2,579 -1,916 -951 -2,406 -530 -1,329 -1,229 13.13%
NP 7,648 4,138 3,954 5,760 3,517 4,228 7,771 -0.26%
-
NP to SH 7,648 4,138 3,954 5,760 3,517 4,228 7,771 -0.26%
-
Tax Rate 25.22% 31.65% 19.39% 29.46% 13.10% 23.92% 13.66% -
Total Cost 44,627 41,078 33,124 31,353 45,501 38,905 31,040 6.23%
-
Net Worth 229,599 216,104 215,308 201,600 186,241 180,629 173,667 4.75%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 7,992 8,003 -
Div Payout % - - - - - 189.04% 102.99% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 229,599 216,104 215,308 201,600 186,241 180,629 173,667 4.75%
NOSH 80,000 80,038 80,040 80,000 79,931 79,924 80,030 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 14.63% 9.15% 10.66% 15.52% 7.17% 9.80% 20.02% -
ROE 3.33% 1.91% 1.84% 2.86% 1.89% 2.34% 4.47% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 65.34 56.49 46.32 46.39 61.32 53.97 48.50 5.08%
EPS 9.56 5.17 4.94 7.20 4.40 5.29 9.71 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 2.87 2.70 2.69 2.52 2.33 2.26 2.17 4.76%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 65.37 56.54 46.36 46.41 61.29 53.93 48.53 5.08%
EPS 9.56 5.17 4.94 7.20 4.40 5.29 9.72 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 9.99 10.01 -
NAPS 2.871 2.7022 2.6923 2.5208 2.3288 2.2586 2.1716 4.75%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.32 3.14 3.40 3.03 2.39 3.00 2.76 -
P/RPS 5.08 5.56 7.34 6.53 3.90 5.56 5.69 -1.87%
P/EPS 34.73 60.74 68.83 42.08 54.32 56.71 28.42 3.39%
EY 2.88 1.65 1.45 2.38 1.84 1.76 3.52 -3.28%
DY 0.00 0.00 0.00 0.00 0.00 3.33 3.62 -
P/NAPS 1.16 1.16 1.26 1.20 1.03 1.33 1.27 -1.49%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 22/12/11 13/12/10 17/12/09 19/12/08 27/12/07 29/12/06 -
Price 3.12 2.90 3.42 2.73 2.34 2.93 2.80 -
P/RPS 4.77 5.13 7.38 5.88 3.82 5.43 5.77 -3.11%
P/EPS 32.64 56.09 69.23 37.92 53.18 55.39 28.84 2.08%
EY 3.06 1.78 1.44 2.64 1.88 1.81 3.47 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 3.41 3.57 -
P/NAPS 1.09 1.07 1.27 1.08 1.00 1.30 1.29 -2.76%

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