[APOLLO] YoY TTM 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- 10.14%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 217,123 190,202 163,862 153,639 195,355 161,123 150,060 6.34%
PBT 38,617 21,513 26,883 31,017 22,255 28,122 28,414 5.24%
Tax -8,542 -5,784 -5,782 -6,664 -2,043 -5,796 -5,270 8.37%
NP 30,075 15,729 21,101 24,353 20,212 22,326 23,144 4.45%
-
NP to SH 30,075 15,729 21,101 24,353 20,212 22,326 23,144 4.45%
-
Tax Rate 22.12% 26.89% 21.51% 21.48% 9.18% 20.61% 18.55% -
Total Cost 187,048 174,473 142,761 129,286 175,143 138,797 126,916 6.67%
-
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 16,000 15,994 19,985 - 7,992 15,993 24,121 -6.60%
Div Payout % 53.20% 101.69% 94.71% - 39.54% 71.64% 104.22% -
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 13.85% 8.27% 12.88% 15.85% 10.35% 13.86% 15.42% -
ROE 13.10% 7.28% 9.80% 12.08% 10.85% 12.36% 13.33% -
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 271.40 237.64 204.72 192.05 244.40 201.59 187.50 6.35%
EPS 37.59 19.65 26.36 30.44 25.29 27.93 28.92 4.46%
DPS 20.00 20.00 25.00 0.00 10.00 20.00 30.15 -6.60%
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 271.40 237.75 204.83 192.05 244.19 201.40 187.58 6.34%
EPS 37.59 19.66 26.38 30.44 25.27 27.91 28.93 4.45%
DPS 20.00 19.99 24.98 0.00 9.99 19.99 30.15 -6.60%
NAPS 2.87 2.7013 2.6914 2.52 2.328 2.2579 2.1708 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 1.22 1.32 1.66 1.58 0.98 1.49 1.47 -3.05%
P/EPS 8.83 15.98 12.90 9.95 9.45 10.74 9.54 -1.27%
EY 11.32 6.26 7.75 10.05 10.58 9.31 10.48 1.29%
DY 6.02 6.37 7.35 0.00 4.18 6.67 10.92 -9.44%
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 1.15 1.22 1.67 1.42 0.96 1.45 1.49 -4.22%
P/EPS 8.30 14.76 12.97 8.97 9.25 10.49 9.68 -2.52%
EY 12.05 6.78 7.71 11.15 10.81 9.53 10.33 2.59%
DY 6.41 6.90 7.31 0.00 4.27 6.83 10.77 -8.27%
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