7. Based on the closing price of companies listed on the Main Board of Bursa Malaysia and other data made available below, please choose one counter and answer the following questions:

a) Determine the earnings per share (EPS0)?

b) What was the companys dividend per share (DPS0)?

c) What was the dividend payout ratio?

d) What was Apollos last declared profit after tax and total dividend payment made to its ordinary shareholders?

e) If analysts estimates that the companys earnings and dividends are expected to have a positive growth of 2% (g = 2%); investors required of return is 8%; and using an industry PE of 13 times, what should be the estimated value of Apollos stock using (i) Discounted cash flow model and (ii) Market Multiplier (PER)?

f) Is the stock over or undervalued? Explain

52 Week Week Day Day Week . high low high low high low Code Shares Close Chg Vol Chg Vol (RMm) PE DY NTA ('00) ('00) CONSUMER PRODUCTS 0.85 0.61 0.68 0.645 0.68 0.655 07120 Acostec # 0.68 +025 18097 +.025 45383 120.9226.7 -0.64 4.95 3.68 4.90 4.88 4.90 4.88 0 7090 AHealth 4.89 unch 395201 3957 572.8 16.4 2.4 2.66 17.98 8.78 17.98 15.88 17.98 17.36 2658 Aji 17.86 +.50 1105 +1.96 2280 1085.9 26.6 1.9 5.06 0.30 0.21 7051 Amtek 0.28 14.0 -0.36 6.33 497 5.20 5.135.16 5.15 6432 Apollo 5.15 - 0590-04 723 412.0 13.8 5.8 3.22 4.51 3.37 3.45 3.37 3.40 3.38 7129 Asiafile 3.40 +02 400-05 4647 658.6 8.5 4.7 2.73 1.29 0.89 0.98 0.90 0.96 0.95 a 7722 AsiaBrn 0.95 unch 84 07 853 75.2 - 2.50 56.78 40.76 46.26 45.58 46.26 45.80 4162 BAT 46.00 2,06 3303 +46 18874 13134.4 18.2 6.0 2.15 0.105 0.035 0.105 0.08 0.095 0,085 7243 Bioosmo 50 0.09 -005181249 +01 895274 65.1 0.05 0.74 0.545 0.715 0.66 0.71 0.69 9288 Bonia 250 0.69 02 10171 +.025 76301 556.3 22.3 1.8 0.50 2.62 1.52 2.62 2.25 2.45 2.32 07174 CAB # 2.38 +.06 7599 +.14 103313 430.9 14.8 0.4 1.41 0.565 0.465 0.505 0.485 0.505 0.50 7154 Caely # 0.505 +.005 840 +.01 7594 40.4 7.9 2.0 1.03 0.40 0.275 0.31 0.29 0.31 0.305 a 2128 Cam Res 25C 0.305.005 310 +.005 82559.2 26.8 3.3 0.53 15.20 12:38 18:20 14.76 15.10 14.90 2836 Carlsbg # 15.10 +12 920 + 10 4564 4652.0 22.5 4.8 1.08 0.73 0.46 0.69 0.64 0.69 0.68 27035 CCK # 0.68 unch 9261 +.04 72072 214.4 11.7 -0.74 2.60 1.90 2.42 2.36 2.38 2.38 7148 CCMDBio # 2.38 -01 40 +.07 1377 663.9 241 2.7 1.63 1.62 1.06 1.58 1.51 1.55 1.51 9423 Chee Wah 1.51 -04 1928.05 5462 63.5 9.1 2.3 1.21 2.80 2.34 2.40 2.34 - 2828 CIHidg 2.37 - +.02 1356 383.9 14.4 2.1 1.07 0.05 0.02 0.04 0.03 0.04 0.0355188 CnouRua 0.04 +.005 11430 +.005 24495 26.7 - 0.23 2.53 1.82 2.53 2.42 2.53 2.46 7205 Cocoind # 2.53 +.05 15819 +.07 19473 578.9 - 1.05 2.01 1.30 1.97 1.95 1.96 1.95 27202 Scenic # 1.95 -02 74501 3196 235.0 17.7 5.6 0.80 0.11 0.055 0.09 0.08 0.085 0.08 5214 CSL 0.08 005 26550 .005 138843 99.4 5.4 - 1.43 0.06 0.035 0.045 0.035 0.045 0.04 a 7179 DBE 10 0.045 unch 41004 +005 758907 53.9 150.0 - 0.06 0.99 0.76 0.91 0.91 0.91 0.91 7119 Degem # 0.91 +.005 10 +.005 10 121.9 12.5 1.1 1.98 65.98 51.92 57.44 56.54 56.76 56.60 3026 Dlady 56.76 +02 132.66 409 3632.6 24.4 3.9 2.59 0.155 0.02 0.09 0.075 0.085 0.08 7182 Eka(PN17)15 0.085 +005 4960 unch 89774 26.5 0.39 0.185 0.385 0.37 5091 Ekowood # 0.37 -.01 2112 62.2 -- 0.57 0.36 0.14 0.33 0.305 0.33 0.329091 Emico 100 0.325 +.005 24964 +.015 136151 31.2 8.5 -0.43 2.20 1.43 1.63 1.50 1.63 1.63 a 7149 Eng Kah 1.63 +.05 40 +.18 131 115.3 40.9 3.7 0.98 0.27 0.195 0.26 0.25 0.26 0.25 7208 Euro 10C 0.25 -01 10235 unch 49508 60.8 16.0 0.31 RE 06270 70 7004 Sunnen NOAP 52 Week Week Day Day Week . high low high low high low Code Shares Close Chg Vol Chg Vol (RMm) PE DY NTA ('00) ('00) CONSUMER PRODUCTS 0.85 0.61 0.68 0.645 0.68 0.655 07120 Acostec # 0.68 +025 18097 +.025 45383 120.9226.7 -0.64 4.95 3.68 4.90 4.88 4.90 4.88 0 7090 AHealth 4.89 unch 395201 3957 572.8 16.4 2.4 2.66 17.98 8.78 17.98 15.88 17.98 17.36 2658 Aji 17.86 +.50 1105 +1.96 2280 1085.9 26.6 1.9 5.06 0.30 0.21 7051 Amtek 0.28 14.0 -0.36 6.33 497 5.20 5.135.16 5.15 6432 Apollo 5.15 - 0590-04 723 412.0 13.8 5.8 3.22 4.51 3.37 3.45 3.37 3.40 3.38 7129 Asiafile 3.40 +02 400-05 4647 658.6 8.5 4.7 2.73 1.29 0.89 0.98 0.90 0.96 0.95 a 7722 AsiaBrn 0.95 unch 84 07 853 75.2 - 2.50 56.78 40.76 46.26 45.58 46.26 45.80 4162 BAT 46.00 2,06 3303 +46 18874 13134.4 18.2 6.0 2.15 0.105 0.035 0.105 0.08 0.095 0,085 7243 Bioosmo 50 0.09 -005181249 +01 895274 65.1 0.05 0.74 0.545 0.715 0.66 0.71 0.69 9288 Bonia 250 0.69 02 10171 +.025 76301 556.3 22.3 1.8 0.50 2.62 1.52 2.62 2.25 2.45 2.32 07174 CAB # 2.38 +.06 7599 +.14 103313 430.9 14.8 0.4 1.41 0.565 0.465 0.505 0.485 0.505 0.50 7154 Caely # 0.505 +.005 840 +.01 7594 40.4 7.9 2.0 1.03 0.40 0.275 0.31 0.29 0.31 0.305 a 2128 Cam Res 25C 0.305.005 310 +.005 82559.2 26.8 3.3 0.53 15.20 12:38 18:20 14.76 15.10 14.90 2836 Carlsbg # 15.10 +12 920 + 10 4564 4652.0 22.5 4.8 1.08 0.73 0.46 0.69 0.64 0.69 0.68 27035 CCK # 0.68 unch 9261 +.04 72072 214.4 11.7 -0.74 2.60 1.90 2.42 2.36 2.38 2.38 7148 CCMDBio # 2.38 -01 40 +.07 1377 663.9 241 2.7 1.63 1.62 1.06 1.58 1.51 1.55 1.51 9423 Chee Wah 1.51 -04 1928.05 5462 63.5 9.1 2.3 1.21 2.80 2.34 2.40 2.34 - 2828 CIHidg 2.37 - +.02 1356 383.9 14.4 2.1 1.07 0.05 0.02 0.04 0.03 0.04 0.0355188 CnouRua 0.04 +.005 11430 +.005 24495 26.7 - 0.23 2.53 1.82 2.53 2.42 2.53 2.46 7205 Cocoind # 2.53 +.05 15819 +.07 19473 578.9 - 1.05 2.01 1.30 1.97 1.95 1.96 1.95 27202 Scenic # 1.95 -02 74501 3196 235.0 17.7 5.6 0.80 0.11 0.055 0.09 0.08 0.085 0.08 5214 CSL 0.08 005 26550 .005 138843 99.4 5.4 - 1.43 0.06 0.035 0.045 0.035 0.045 0.04 a 7179 DBE 10 0.045 unch 41004 +005 758907 53.9 150.0 - 0.06 0.99 0.76 0.91 0.91 0.91 0.91 7119 Degem # 0.91 +.005 10 +.005 10 121.9 12.5 1.1 1.98 65.98 51.92 57.44 56.54 56.76 56.60 3026 Dlady 56.76 +02 132.66 409 3632.6 24.4 3.9 2.59 0.155 0.02 0.09 0.075 0.085 0.08 7182 Eka(PN17)15 0.085 +005 4960 unch 89774 26.5 0.39 0.185 0.385 0.37 5091 Ekowood # 0.37 -.01 2112 62.2 -- 0.57 0.36 0.14 0.33 0.305 0.33 0.329091 Emico 100 0.325 +.005 24964 +.015 136151 31.2 8.5 -0.43 2.20 1.43 1.63 1.50 1.63 1.63 a 7149 Eng Kah 1.63 +.05 40 +.18 131 115.3 40.9 3.7 0.98 0.27 0.195 0.26 0.25 0.26 0.25 7208 Euro 10C 0.25 -01 10235 unch 49508 60.8 16.0 0.31 RE 06270 70 7004 Sunnen NOAP