Highlights

[APOLLO] QoQ 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 -     -23.21%    YoY -     -18.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 55,592 48,228 57,478 54,697 56,970 52,275 58,804 -3.67%
  QoQ % 15.27% -16.09% 5.08% -3.99% 8.98% -11.10% -
  Horiz. % 94.54% 82.01% 97.75% 93.02% 96.88% 88.90% 100.00%
PBT 11,823 8,592 13,920 9,574 12,200 10,227 10,449 8.56%
  QoQ % 37.60% -38.28% 45.39% -21.52% 19.29% -2.12% -
  Horiz. % 113.15% 82.23% 133.22% 91.63% 116.76% 97.88% 100.00%
Tax -2,753 -1,995 -3,207 -2,442 -2,912 -2,579 -2,433 8.56%
  QoQ % -37.99% 37.79% -31.33% 16.14% -12.91% -6.00% -
  Horiz. % 113.15% 82.00% 131.81% 100.37% 119.69% 106.00% 100.00%
NP 9,070 6,597 10,713 7,132 9,288 7,648 8,016 8.56%
  QoQ % 37.49% -38.42% 50.21% -23.21% 21.44% -4.59% -
  Horiz. % 113.15% 82.30% 133.65% 88.97% 115.87% 95.41% 100.00%
NP to SH 9,070 6,597 10,713 7,132 9,288 7,648 8,016 8.56%
  QoQ % 37.49% -38.42% 50.21% -23.21% 21.44% -4.59% -
  Horiz. % 113.15% 82.30% 133.65% 88.97% 115.87% 95.41% 100.00%
Tax Rate 23.29 % 23.22 % 23.04 % 25.51 % 23.87 % 25.22 % 23.28 % 0.03%
  QoQ % 0.30% 0.78% -9.68% 6.87% -5.35% 8.33% -
  Horiz. % 100.04% 99.74% 98.97% 109.58% 102.53% 108.33% 100.00%
Total Cost 46,522 41,631 46,765 47,565 47,682 44,627 50,788 -5.67%
  QoQ % 11.75% -10.98% -1.68% -0.25% 6.85% -12.13% -
  Horiz. % 91.60% 81.97% 92.08% 93.65% 93.88% 87.87% 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 - - - - - - 16,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 199.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 16.32 % 13.68 % 18.64 % 13.04 % 16.30 % 14.63 % 13.63 % 12.72%
  QoQ % 19.30% -26.61% 42.94% -20.00% 11.41% 7.34% -
  Horiz. % 119.74% 100.37% 136.76% 95.67% 119.59% 107.34% 100.00%
ROE 3.83 % 2.66 % 4.45 % 3.10 % 4.16 % 3.33 % 3.60 % 4.20%
  QoQ % 43.98% -40.22% 43.55% -25.48% 24.92% -7.50% -
  Horiz. % 106.39% 73.89% 123.61% 86.11% 115.56% 92.50% 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 69.49 60.29 71.85 68.37 71.21 65.34 73.51 -3.67%
  QoQ % 15.26% -16.09% 5.09% -3.99% 8.98% -11.11% -
  Horiz. % 94.53% 82.02% 97.74% 93.01% 96.87% 88.89% 100.00%
EPS 11.34 8.25 13.39 8.92 11.61 9.56 10.02 8.58%
  QoQ % 37.45% -38.39% 50.11% -23.17% 21.44% -4.59% -
  Horiz. % 113.17% 82.34% 133.63% 89.02% 115.87% 95.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 69.49 60.29 71.85 68.37 71.21 65.34 73.51 -3.67%
  QoQ % 15.26% -16.09% 5.09% -3.99% 8.98% -11.11% -
  Horiz. % 94.53% 82.02% 97.74% 93.01% 96.87% 88.89% 100.00%
EPS 11.34 8.25 13.39 8.92 11.61 9.56 10.02 8.58%
  QoQ % 37.45% -38.39% 50.11% -23.17% 21.44% -4.59% -
  Horiz. % 113.17% 82.34% 133.63% 89.02% 115.87% 95.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 6.59 8.24 5.75 5.57 4.54 5.08 4.30 32.82%
  QoQ % -20.02% 43.30% 3.23% 22.69% -10.63% 18.14% -
  Horiz. % 153.26% 191.63% 133.72% 129.53% 105.58% 118.14% 100.00%
P/EPS 40.40 60.27 30.84 42.74 27.82 34.73 31.54 17.89%
  QoQ % -32.97% 95.43% -27.84% 53.63% -19.90% 10.11% -
  Horiz. % 128.09% 191.09% 97.78% 135.51% 88.21% 110.11% 100.00%
EY 2.48 1.66 3.24 2.34 3.59 2.88 3.17 -15.06%
  QoQ % 49.40% -48.77% 38.46% -34.82% 24.65% -9.15% -
  Horiz. % 78.23% 52.37% 102.21% 73.82% 113.25% 90.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 6.73 8.41 5.76 6.14 4.99 4.77 4.39 32.85%
  QoQ % -19.98% 46.01% -6.19% 23.05% 4.61% 8.66% -
  Horiz. % 153.30% 191.57% 131.21% 139.86% 113.67% 108.66% 100.00%
P/EPS 41.28 61.48 30.92 47.11 30.58 32.64 32.24 17.86%
  QoQ % -32.86% 98.84% -34.37% 54.05% -6.31% 1.24% -
  Horiz. % 128.04% 190.69% 95.91% 146.12% 94.85% 101.24% 100.00%
EY 2.42 1.63 3.23 2.12 3.27 3.06 3.10 -15.18%
  QoQ % 48.47% -49.54% 52.36% -35.17% 6.86% -1.29% -
  Horiz. % 78.06% 52.58% 104.19% 68.39% 105.48% 98.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  280  579  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.55-0.055 
 KNM 0.195+0.015 
 EDEN-WB 0.025+0.005 
 EDEN 0.18+0.005 
 FOCUS 0.040.00 
 PWORTH 0.015-0.005 
 NWP 0.205+0.005 
 SAPNRG 0.1350.00 
 DNEX 0.875+0.015 
 TANCO 0.150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS