[APOLLO] YoY TTM Result on 31-Jan-2007 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -0.06%
YoY- 11.16%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 159,902 183,274 169,104 154,801 136,352 123,816 118,263 5.15%
PBT 34,900 20,248 27,070 28,757 27,000 15,047 18,435 11.21%
Tax -7,546 -1,684 -5,300 -5,627 -6,193 -2,267 -3,124 15.81%
NP 27,354 18,564 21,770 23,130 20,807 12,780 15,311 10.14%
-
NP to SH 27,354 18,564 21,770 23,130 20,807 12,780 15,311 10.14%
-
Tax Rate 21.62% 8.32% 19.58% 19.57% 22.94% 15.07% 16.95% -
Total Cost 132,548 164,710 147,334 131,671 115,545 111,036 102,952 4.29%
-
Net Worth 196,770 181,503 177,797 170,457 162,400 146,457 148,800 4.76%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - 7,992 15,993 16,121 14,405 6,401 8,005 -
Div Payout % - 43.05% 73.47% 69.70% 69.23% 50.09% 52.29% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 196,770 181,503 177,797 170,457 162,400 146,457 148,800 4.76%
NOSH 79,988 79,957 80,088 80,026 80,000 80,031 80,000 -0.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 17.11% 10.13% 12.87% 14.94% 15.26% 10.32% 12.95% -
ROE 13.90% 10.23% 12.24% 13.57% 12.81% 8.73% 10.29% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 199.91 229.21 211.15 193.44 170.44 154.71 147.83 5.15%
EPS 34.20 23.22 27.18 28.90 26.01 15.97 19.14 10.14%
DPS 0.00 10.00 20.00 20.15 18.00 8.00 10.00 -
NAPS 2.46 2.27 2.22 2.13 2.03 1.83 1.86 4.76%
Adjusted Per Share Value based on latest NOSH - 80,026
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 199.88 229.09 211.38 193.50 170.44 154.77 147.83 5.15%
EPS 34.19 23.21 27.21 28.91 26.01 15.98 19.14 10.14%
DPS 0.00 9.99 19.99 20.15 18.01 8.00 10.00 -
NAPS 2.4596 2.2688 2.2225 2.1307 2.03 1.8307 1.86 4.76%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.81 2.35 2.85 2.98 2.40 2.41 2.40 -
P/RPS 1.41 1.03 1.35 1.54 1.41 1.56 1.62 -2.28%
P/EPS 8.22 10.12 10.48 10.31 9.23 15.09 12.54 -6.79%
EY 12.17 9.88 9.54 9.70 10.84 6.63 7.97 7.30%
DY 0.00 4.26 7.02 6.76 7.50 3.32 4.17 -
P/NAPS 1.14 1.04 1.28 1.40 1.18 1.32 1.29 -2.03%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 26/03/09 27/03/08 29/03/07 29/03/06 30/03/05 30/03/04 -
Price 2.91 2.31 2.63 2.80 2.39 2.33 2.29 -
P/RPS 1.46 1.01 1.25 1.45 1.40 1.51 1.55 -0.99%
P/EPS 8.51 9.95 9.68 9.69 9.19 14.59 11.97 -5.52%
EY 11.75 10.05 10.34 10.32 10.88 6.85 8.36 5.83%
DY 0.00 4.33 7.60 7.20 7.53 3.43 4.37 -
P/NAPS 1.18 1.02 1.18 1.31 1.18 1.27 1.23 -0.68%

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