Highlights

[APOLLO] QoQ Cumulative 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 -     28.58%    YoY -     47.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 161,298 105,706 57,478 222,746 168,049 111,079 58,804 95.59%
  QoQ % 52.59% 83.91% -74.20% 32.55% 51.29% 88.90% -
  Horiz. % 274.30% 179.76% 97.75% 378.79% 285.78% 188.90% 100.00%
PBT 34,335 22,512 13,920 42,450 32,876 20,676 10,449 120.55%
  QoQ % 52.52% 61.72% -67.21% 29.12% 59.01% 97.88% -
  Horiz. % 328.60% 215.45% 133.22% 406.26% 314.63% 197.88% 100.00%
Tax -7,955 -5,202 -3,207 -10,366 -7,924 -5,012 -2,433 119.82%
  QoQ % -52.92% -62.21% 69.06% -30.82% -58.10% -106.00% -
  Horiz. % 326.96% 213.81% 131.81% 426.06% 325.69% 206.00% 100.00%
NP 26,380 17,310 10,713 32,084 24,952 15,664 8,016 120.77%
  QoQ % 52.40% 61.58% -66.61% 28.58% 59.30% 95.41% -
  Horiz. % 329.09% 215.94% 133.65% 400.25% 311.28% 195.41% 100.00%
NP to SH 26,380 17,310 10,713 32,084 24,952 15,664 8,016 120.77%
  QoQ % 52.40% 61.58% -66.61% 28.58% 59.30% 95.41% -
  Horiz. % 329.09% 215.94% 133.65% 400.25% 311.28% 195.41% 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 134,918 88,396 46,765 190,662 143,097 95,415 50,788 91.47%
  QoQ % 52.63% 89.02% -75.47% 33.24% 49.97% 87.87% -
  Horiz. % 265.65% 174.05% 92.08% 375.41% 281.75% 187.87% 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 20,000 20,000 - 16,000 16,000 16,000 16,000 15.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 100.00% 100.00% 100.00% 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 11.14 % 6.98 % 4.45 % 13.93 % 11.18 % 6.82 % 3.60 % 111.91%
  QoQ % 59.60% 56.85% -68.05% 24.60% 63.93% 89.44% -
  Horiz. % 309.44% 193.89% 123.61% 386.94% 310.56% 189.44% 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 201.62 132.13 71.85 278.43 210.06 138.85 73.51 95.58%
  QoQ % 52.59% 83.90% -74.19% 32.55% 51.29% 88.89% -
  Horiz. % 274.28% 179.74% 97.74% 378.76% 285.76% 188.89% 100.00%
EPS 32.98 21.64 13.39 40.11 31.19 19.58 10.02 120.79%
  QoQ % 52.40% 61.61% -66.62% 28.60% 59.30% 95.41% -
  Horiz. % 329.14% 215.97% 133.63% 400.30% 311.28% 195.41% 100.00%
DPS 25.00 25.00 0.00 20.00 20.00 20.00 20.00 15.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 100.00% 100.00% 100.00% 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 201.62 132.13 71.85 278.43 210.06 138.85 73.51 95.58%
  QoQ % 52.59% 83.90% -74.19% 32.55% 51.29% 88.89% -
  Horiz. % 274.28% 179.74% 97.74% 378.76% 285.76% 188.89% 100.00%
EPS 32.98 21.64 13.39 40.11 31.19 19.58 10.02 120.79%
  QoQ % 52.40% 61.61% -66.62% 28.60% 59.30% 95.41% -
  Horiz. % 329.14% 215.97% 133.63% 400.30% 311.28% 195.41% 100.00%
DPS 25.00 25.00 0.00 20.00 20.00 20.00 20.00 15.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 100.00% 100.00% 100.00% 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 2.27 3.76 5.75 1.37 1.54 2.39 4.30 -34.61%
  QoQ % -39.63% -34.61% 319.71% -11.04% -35.56% -44.42% -
  Horiz. % 52.79% 87.44% 133.72% 31.86% 35.81% 55.58% 100.00%
P/EPS 13.89 22.97 30.84 9.50 10.36 16.96 31.54 -42.03%
  QoQ % -39.53% -25.52% 224.63% -8.30% -38.92% -46.23% -
  Horiz. % 44.04% 72.83% 97.78% 30.12% 32.85% 53.77% 100.00%
EY 7.20 4.35 3.24 10.53 9.66 5.90 3.17 72.53%
  QoQ % 65.52% 34.26% -69.23% 9.01% 63.73% 86.12% -
  Horiz. % 227.13% 137.22% 102.21% 332.18% 304.73% 186.12% 100.00%
DY 5.46 5.03 0.00 5.25 6.19 6.02 6.33 -9.36%
  QoQ % 8.55% 0.00% 0.00% -15.19% 2.82% -4.90% -
  Horiz. % 86.26% 79.46% 0.00% 82.94% 97.79% 95.10% 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 2.32 3.84 5.76 1.51 1.69 2.25 4.39 -34.56%
  QoQ % -39.58% -33.33% 281.46% -10.65% -24.89% -48.75% -
  Horiz. % 52.85% 87.47% 131.21% 34.40% 38.50% 51.25% 100.00%
P/EPS 14.19 23.43 30.92 10.47 11.38 15.93 32.24 -42.05%
  QoQ % -39.44% -24.22% 195.32% -8.00% -28.56% -50.59% -
  Horiz. % 44.01% 72.67% 95.91% 32.48% 35.30% 49.41% 100.00%
EY 7.05 4.27 3.23 9.55 8.79 6.28 3.10 72.68%
  QoQ % 65.11% 32.20% -66.18% 8.65% 39.97% 102.58% -
  Horiz. % 227.42% 137.74% 104.19% 308.06% 283.55% 202.58% 100.00%
DY 5.34 4.93 0.00 4.76 5.63 6.41 6.19 -9.35%
  QoQ % 8.32% 0.00% 0.00% -15.45% -12.17% 3.55% -
  Horiz. % 86.27% 79.64% 0.00% 76.90% 90.95% 103.55% 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
 
 

472  252  662  1069 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 HIAPTEK 0.285+0.005 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 NETX 0.15+0.005 
 VIVOCOM 1.07-0.07 
 PA 0.155-0.005 

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