[APOLLO] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 12.32%
YoY- 47.35%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 224,242 189,029 172,579 159,902 183,274 169,104 154,801 6.36%
PBT 42,365 22,565 25,681 34,900 20,248 27,070 28,757 6.66%
Tax -8,673 -7,551 -4,953 -7,546 -1,684 -5,300 -5,627 7.46%
NP 33,692 15,014 20,728 27,354 18,564 21,770 23,130 6.46%
-
NP to SH 33,692 15,014 20,728 27,354 18,564 21,770 23,130 6.46%
-
Tax Rate 20.47% 33.46% 19.29% 21.62% 8.32% 19.58% 19.57% -
Total Cost 190,550 174,015 151,851 132,548 164,710 147,334 131,671 6.34%
-
Net Worth 223,199 205,599 206,464 196,770 181,503 177,797 170,457 4.59%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 16,000 15,994 19,985 - 7,992 15,993 16,121 -0.12%
Div Payout % 47.49% 106.53% 96.42% - 43.05% 73.47% 69.70% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 223,199 205,599 206,464 196,770 181,503 177,797 170,457 4.59%
NOSH 80,000 80,000 80,025 79,988 79,957 80,088 80,026 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 15.02% 7.94% 12.01% 17.11% 10.13% 12.87% 14.94% -
ROE 15.09% 7.30% 10.04% 13.90% 10.23% 12.24% 13.57% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 280.30 236.29 215.66 199.91 229.21 211.15 193.44 6.37%
EPS 42.12 18.77 25.90 34.20 23.22 27.18 28.90 6.47%
DPS 20.00 20.00 25.00 0.00 10.00 20.00 20.15 -0.12%
NAPS 2.79 2.57 2.58 2.46 2.27 2.22 2.13 4.59%
Adjusted Per Share Value based on latest NOSH - 79,988
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 280.30 236.29 215.72 199.88 229.09 211.38 193.50 6.36%
EPS 42.12 18.77 25.91 34.19 23.21 27.21 28.91 6.46%
DPS 20.00 19.99 24.98 0.00 9.99 19.99 20.15 -0.12%
NAPS 2.79 2.57 2.5808 2.4596 2.2688 2.2225 2.1307 4.59%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.23 3.00 3.00 2.81 2.35 2.85 2.98 -
P/RPS 1.15 1.27 1.39 1.41 1.03 1.35 1.54 -4.74%
P/EPS 7.67 15.99 11.58 8.22 10.12 10.48 10.31 -4.80%
EY 13.04 6.26 8.63 12.17 9.88 9.54 9.70 5.05%
DY 6.19 6.67 8.33 0.00 4.26 7.02 6.76 -1.45%
P/NAPS 1.16 1.17 1.16 1.14 1.04 1.28 1.40 -3.08%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 29/03/07 -
Price 3.55 3.02 2.91 2.91 2.31 2.63 2.80 -
P/RPS 1.27 1.28 1.35 1.46 1.01 1.25 1.45 -2.18%
P/EPS 8.43 16.09 11.23 8.51 9.95 9.68 9.69 -2.29%
EY 11.86 6.21 8.90 11.75 10.05 10.34 10.32 2.34%
DY 5.63 6.62 8.59 0.00 4.33 7.60 7.20 -4.01%
P/NAPS 1.27 1.18 1.13 1.18 1.02 1.18 1.31 -0.51%

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