[APOLLO] YoY TTM Result on 31-Jul-2008 [#1]

Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -0.24%
YoY- -19.12%
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 182,064 163,897 165,544 189,470 156,801 145,385 130,949 5.64%
PBT 20,364 30,144 26,898 23,765 31,565 24,962 21,842 -1.16%
Tax -4,819 -7,237 -4,788 -2,842 -5,696 -5,769 -4,077 2.82%
NP 15,545 22,907 22,110 20,923 25,869 19,193 17,765 -2.19%
-
NP to SH 15,545 22,907 22,110 20,923 25,869 19,193 17,765 -2.19%
-
Tax Rate 23.66% 24.01% 17.80% 11.96% 18.05% 23.11% 18.67% -
Total Cost 166,519 140,990 143,434 168,547 130,932 126,192 113,184 6.64%
-
Net Worth 211,933 209,447 195,946 183,139 176,828 165,531 152,776 5.60%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 15,994 19,985 - 15,984 16,004 16,118 12,807 3.77%
Div Payout % 102.89% 87.25% - 76.40% 61.87% 83.98% 72.09% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 211,933 209,447 195,946 183,139 176,828 165,531 152,776 5.60%
NOSH 79,974 79,941 79,977 79,973 80,013 79,966 79,987 -0.00%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 8.54% 13.98% 13.36% 11.04% 16.50% 13.20% 13.57% -
ROE 7.33% 10.94% 11.28% 11.42% 14.63% 11.59% 11.63% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 227.65 205.02 206.99 236.92 195.97 181.81 163.71 5.64%
EPS 19.44 28.65 27.65 26.16 32.33 24.00 22.21 -2.19%
DPS 20.00 25.00 0.00 20.00 20.00 20.15 16.00 3.78%
NAPS 2.65 2.62 2.45 2.29 2.21 2.07 1.91 5.60%
Adjusted Per Share Value based on latest NOSH - 79,973
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 227.58 204.87 206.93 236.84 196.00 181.73 163.69 5.64%
EPS 19.43 28.63 27.64 26.15 32.34 23.99 22.21 -2.20%
DPS 19.99 24.98 0.00 19.98 20.01 20.15 16.01 3.76%
NAPS 2.6492 2.6181 2.4493 2.2892 2.2104 2.0691 1.9097 5.60%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 3.08 3.11 2.53 2.66 2.91 2.59 2.27 -
P/RPS 1.35 1.52 1.22 1.12 1.48 1.42 1.39 -0.48%
P/EPS 15.85 10.85 9.15 10.17 9.00 10.79 10.22 7.58%
EY 6.31 9.21 10.93 9.84 11.11 9.27 9.78 -7.03%
DY 6.49 8.04 0.00 7.52 6.87 7.78 7.05 -1.36%
P/NAPS 1.16 1.19 1.03 1.16 1.32 1.25 1.19 -0.42%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 24/08/11 30/09/10 25/08/09 26/09/08 26/09/07 22/09/06 30/09/05 -
Price 2.98 3.37 2.72 2.53 2.86 2.63 2.35 -
P/RPS 1.31 1.64 1.31 1.07 1.46 1.45 1.44 -1.56%
P/EPS 15.33 11.76 9.84 9.67 8.85 10.96 10.58 6.37%
EY 6.52 8.50 10.16 10.34 11.30 9.13 9.45 -5.99%
DY 6.71 7.42 0.00 7.91 6.99 7.66 6.81 -0.24%
P/NAPS 1.12 1.29 1.11 1.10 1.29 1.27 1.23 -1.54%

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