Highlights

[APOLLO] QoQ Annualized Quarter Result on 2013-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 25-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     -3.56%    YoY -     47.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 215,064 211,412 229,912 222,746 224,065 222,158 235,216 -5.78%
  QoQ % 1.73% -8.05% 3.22% -0.59% 0.86% -5.55% -
  Horiz. % 91.43% 89.88% 97.75% 94.70% 95.26% 94.45% 100.00%
PBT 45,780 45,024 55,680 42,450 43,834 41,352 41,796 6.24%
  QoQ % 1.68% -19.14% 31.17% -3.16% 6.00% -1.06% -
  Horiz. % 109.53% 107.72% 133.22% 101.56% 104.88% 98.94% 100.00%
Tax -10,606 -10,404 -12,828 -10,366 -10,565 -10,024 -9,732 5.89%
  QoQ % -1.95% 18.90% -23.75% 1.89% -5.40% -3.00% -
  Horiz. % 108.99% 106.91% 131.81% 106.51% 108.56% 103.00% 100.00%
NP 35,173 34,620 42,852 32,084 33,269 31,328 32,064 6.35%
  QoQ % 1.60% -19.21% 33.56% -3.56% 6.20% -2.30% -
  Horiz. % 109.70% 107.97% 133.65% 100.06% 103.76% 97.70% 100.00%
NP to SH 35,173 34,620 42,852 32,084 33,269 31,328 32,064 6.35%
  QoQ % 1.60% -19.21% 33.56% -3.56% 6.20% -2.30% -
  Horiz. % 109.70% 107.97% 133.65% 100.06% 103.76% 97.70% 100.00%
Tax Rate 23.17 % 23.11 % 23.04 % 24.42 % 24.10 % 24.24 % 23.28 % -0.31%
  QoQ % 0.26% 0.30% -5.65% 1.33% -0.58% 4.12% -
  Horiz. % 99.53% 99.27% 98.97% 104.90% 103.52% 104.12% 100.00%
Total Cost 179,890 176,792 187,060 190,662 190,796 190,830 203,152 -7.77%
  QoQ % 1.75% -5.49% -1.89% -0.07% -0.02% -6.07% -
  Horiz. % 88.55% 87.02% 92.08% 93.85% 93.92% 93.93% 100.00%
Net Worth 236,800 247,999 240,799 230,400 223,199 229,599 222,399 4.26%
  QoQ % -4.52% 2.99% 4.51% 3.23% -2.79% 3.24% -
  Horiz. % 106.47% 111.51% 108.27% 103.60% 100.36% 103.24% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 26,666 40,000 - 16,000 21,333 32,000 64,000 -44.12%
  QoQ % -33.33% 0.00% 0.00% -25.00% -33.33% -50.00% -
  Horiz. % 41.67% 62.50% 0.00% 25.00% 33.33% 50.00% 100.00%
Div Payout % 75.82 % 115.54 % - % 49.87 % 64.12 % 102.15 % 199.60 % -47.46%
  QoQ % -34.38% 0.00% 0.00% -22.22% -37.23% -48.82% -
  Horiz. % 37.99% 57.89% 0.00% 24.98% 32.12% 51.18% 100.00%
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 236,800 247,999 240,799 230,400 223,199 229,599 222,399 4.26%
  QoQ % -4.52% 2.99% 4.51% 3.23% -2.79% 3.24% -
  Horiz. % 106.47% 111.51% 108.27% 103.60% 100.36% 103.24% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 16.35 % 16.38 % 18.64 % 14.40 % 14.85 % 14.10 % 13.63 % 12.86%
  QoQ % -0.18% -12.12% 29.44% -3.03% 5.32% 3.45% -
  Horiz. % 119.96% 120.18% 136.76% 105.65% 108.95% 103.45% 100.00%
ROE 14.85 % 13.96 % 17.80 % 13.93 % 14.91 % 13.64 % 14.42 % 1.97%
  QoQ % 6.38% -21.57% 27.78% -6.57% 9.31% -5.41% -
  Horiz. % 102.98% 96.81% 123.44% 96.60% 103.40% 94.59% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 268.83 264.27 287.39 278.43 280.08 277.70 294.02 -5.78%
  QoQ % 1.73% -8.04% 3.22% -0.59% 0.86% -5.55% -
  Horiz. % 91.43% 89.88% 97.75% 94.70% 95.26% 94.45% 100.00%
EPS 43.97 43.28 53.56 40.11 41.59 39.16 40.08 6.35%
  QoQ % 1.59% -19.19% 33.53% -3.56% 6.21% -2.30% -
  Horiz. % 109.71% 107.98% 133.63% 100.07% 103.77% 97.70% 100.00%
DPS 33.33 50.00 0.00 20.00 26.67 40.00 80.00 -44.13%
  QoQ % -33.34% 0.00% 0.00% -25.01% -33.32% -50.00% -
  Horiz. % 41.66% 62.50% 0.00% 25.00% 33.34% 50.00% 100.00%
NAPS 2.9600 3.1000 3.0100 2.8800 2.7900 2.8700 2.7800 4.26%
  QoQ % -4.52% 2.99% 4.51% 3.23% -2.79% 3.24% -
  Horiz. % 106.47% 111.51% 108.27% 103.60% 100.36% 103.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 268.83 264.27 287.39 278.43 280.08 277.70 294.02 -5.78%
  QoQ % 1.73% -8.04% 3.22% -0.59% 0.86% -5.55% -
  Horiz. % 91.43% 89.88% 97.75% 94.70% 95.26% 94.45% 100.00%
EPS 43.97 43.28 53.56 40.11 41.59 39.16 40.08 6.35%
  QoQ % 1.59% -19.19% 33.53% -3.56% 6.21% -2.30% -
  Horiz. % 109.71% 107.98% 133.63% 100.07% 103.77% 97.70% 100.00%
DPS 33.33 50.00 0.00 20.00 26.67 40.00 80.00 -44.13%
  QoQ % -33.34% 0.00% 0.00% -25.01% -33.32% -50.00% -
  Horiz. % 41.66% 62.50% 0.00% 25.00% 33.34% 50.00% 100.00%
NAPS 2.9600 3.1000 3.0100 2.8800 2.7900 2.8700 2.7800 4.26%
  QoQ % -4.52% 2.99% 4.51% 3.23% -2.79% 3.24% -
  Horiz. % 106.47% 111.51% 108.27% 103.60% 100.36% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.5800 4.9700 4.1300 3.8100 3.2300 3.3200 3.1600 -
P/RPS 1.70 1.88 1.44 1.37 1.15 1.20 1.07 36.04%
  QoQ % -9.57% 30.56% 5.11% 19.13% -4.17% 12.15% -
  Horiz. % 158.88% 175.70% 134.58% 128.04% 107.48% 112.15% 100.00%
P/EPS 10.42 11.48 7.71 9.50 7.77 8.48 7.88 20.41%
  QoQ % -9.23% 48.90% -18.84% 22.27% -8.37% 7.61% -
  Horiz. % 132.23% 145.69% 97.84% 120.56% 98.60% 107.61% 100.00%
EY 9.60 8.71 12.97 10.53 12.88 11.80 12.68 -16.89%
  QoQ % 10.22% -32.85% 23.17% -18.25% 9.15% -6.94% -
  Horiz. % 75.71% 68.69% 102.29% 83.04% 101.58% 93.06% 100.00%
DY 7.28 10.06 0.00 5.25 8.26 12.05 25.32 -56.34%
  QoQ % -27.63% 0.00% 0.00% -36.44% -31.45% -52.41% -
  Horiz. % 28.75% 39.73% 0.00% 20.73% 32.62% 47.59% 100.00%
P/NAPS 1.55 1.60 1.37 1.32 1.16 1.16 1.14 22.66%
  QoQ % -3.13% 16.79% 3.79% 13.79% 0.00% 1.75% -
  Horiz. % 135.96% 140.35% 120.18% 115.79% 101.75% 101.75% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 28/09/12 -
Price 4.6800 5.0700 4.1400 4.2000 3.5500 3.1200 3.2300 -
P/RPS 1.74 1.92 1.44 1.51 1.27 1.12 1.10 35.65%
  QoQ % -9.37% 33.33% -4.64% 18.90% 13.39% 1.82% -
  Horiz. % 158.18% 174.55% 130.91% 137.27% 115.45% 101.82% 100.00%
P/EPS 10.64 11.72 7.73 10.47 8.54 7.97 8.06 20.28%
  QoQ % -9.22% 51.62% -26.17% 22.60% 7.15% -1.12% -
  Horiz. % 132.01% 145.41% 95.91% 129.90% 105.96% 98.88% 100.00%
EY 9.39 8.54 12.94 9.55 11.71 12.55 12.41 -16.92%
  QoQ % 9.95% -34.00% 35.50% -18.45% -6.69% 1.13% -
  Horiz. % 75.66% 68.82% 104.27% 76.95% 94.36% 101.13% 100.00%
DY 7.12 9.86 0.00 4.76 7.51 12.82 24.77 -56.35%
  QoQ % -27.79% 0.00% 0.00% -36.62% -41.42% -48.24% -
  Horiz. % 28.74% 39.81% 0.00% 19.22% 30.32% 51.76% 100.00%
P/NAPS 1.58 1.64 1.38 1.46 1.27 1.09 1.16 22.81%
  QoQ % -3.66% 18.84% -5.48% 14.96% 16.51% -6.03% -
  Horiz. % 136.21% 141.38% 118.97% 125.86% 109.48% 93.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS