[APOLLO] YoY TTM 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- -1.38%
YoY- -10.2%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 161,123 150,060 132,420 121,530 118,845 101,503 95,085 9.18%
PBT 28,122 28,414 22,616 17,047 20,368 18,755 17,391 8.33%
Tax -5,796 -5,270 -5,224 -2,628 -4,312 -4,931 -786 39.49%
NP 22,326 23,144 17,392 14,419 16,056 13,824 16,605 5.05%
-
NP to SH 22,326 23,144 17,392 14,419 16,056 13,824 16,605 5.05%
-
Tax Rate 20.61% 18.55% 23.10% 15.42% 21.17% 26.29% 4.52% -
Total Cost 138,797 126,916 115,028 107,111 102,789 87,679 78,480 9.96%
-
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 15,993 24,121 6,405 6,401 8,005 21,664 4,798 22.20%
Div Payout % 71.64% 104.22% 36.83% 44.40% 49.86% 156.72% 28.90% -
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 13.86% 15.42% 13.13% 11.86% 13.51% 13.62% 17.46% -
ROE 12.36% 13.33% 11.08% 9.34% 10.29% 8.35% 12.99% -
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 201.59 187.50 165.35 151.88 148.45 126.91 158.38 4.10%
EPS 27.93 28.92 21.72 18.02 20.06 17.28 27.66 0.16%
DPS 20.00 30.15 8.00 8.00 10.00 27.09 7.99 16.51%
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 201.40 187.58 165.53 151.91 148.56 126.88 118.86 9.18%
EPS 27.91 28.93 21.74 18.02 20.07 17.28 20.76 5.05%
DPS 19.99 30.15 8.01 8.00 10.01 27.08 6.00 22.19%
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 1.49 1.47 1.45 1.61 1.44 1.28 1.11 5.02%
P/EPS 10.74 9.54 11.05 13.54 10.67 9.43 6.36 9.12%
EY 9.31 10.48 9.05 7.39 9.37 10.60 15.72 -8.35%
DY 6.67 10.92 3.33 3.28 4.67 16.62 4.54 6.61%
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 1.45 1.49 1.38 1.53 1.43 1.32 1.12 4.39%
P/EPS 10.49 9.68 10.54 12.93 10.62 9.66 6.44 8.46%
EY 9.53 10.33 9.48 7.73 9.42 10.35 15.54 -7.82%
DY 6.83 10.77 3.49 3.43 4.69 16.22 4.49 7.23%
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