Highlights

[APOLLO] QoQ TTM Result on 2011-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 24-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -13.87%    YoY -     -27.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 189,029 190,202 182,064 176,292 172,579 163,862 163,897 9.95%
  QoQ % -0.62% 4.47% 3.27% 2.15% 5.32% -0.02% -
  Horiz. % 115.33% 116.05% 111.08% 107.56% 105.30% 99.98% 100.00%
PBT 22,565 21,513 20,364 22,576 25,681 26,883 30,144 -17.51%
  QoQ % 4.89% 5.64% -9.80% -12.09% -4.47% -10.82% -
  Horiz. % 74.86% 71.37% 67.56% 74.89% 85.19% 89.18% 100.00%
Tax -7,551 -5,784 -4,819 -4,722 -4,953 -5,782 -7,237 2.86%
  QoQ % -30.55% -20.02% -2.05% 4.66% 14.34% 20.11% -
  Horiz. % 104.34% 79.92% 66.59% 65.25% 68.44% 79.89% 100.00%
NP 15,014 15,729 15,545 17,854 20,728 21,101 22,907 -24.49%
  QoQ % -4.55% 1.18% -12.93% -13.87% -1.77% -7.88% -
  Horiz. % 65.54% 68.66% 67.86% 77.94% 90.49% 92.12% 100.00%
NP to SH 15,014 15,729 15,545 17,854 20,728 21,101 22,907 -24.49%
  QoQ % -4.55% 1.18% -12.93% -13.87% -1.77% -7.88% -
  Horiz. % 65.54% 68.66% 67.86% 77.94% 90.49% 92.12% 100.00%
Tax Rate 33.46 % 26.89 % 23.66 % 20.92 % 19.29 % 21.51 % 24.01 % 24.69%
  QoQ % 24.43% 13.65% 13.10% 8.45% -10.32% -10.41% -
  Horiz. % 139.36% 111.99% 98.54% 87.13% 80.34% 89.59% 100.00%
Total Cost 174,015 174,473 166,519 158,438 151,851 142,761 140,990 15.02%
  QoQ % -0.26% 4.78% 5.10% 4.34% 6.37% 1.26% -
  Horiz. % 123.42% 123.75% 118.11% 112.38% 107.70% 101.26% 100.00%
Net Worth 205,599 216,104 211,933 208,592 206,464 215,308 209,447 -1.23%
  QoQ % -4.86% 1.97% 1.60% 1.03% -4.11% 2.80% -
  Horiz. % 98.16% 103.18% 101.19% 99.59% 98.58% 102.80% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 15,994 15,994 15,994 19,985 19,985 19,985 19,985 -13.76%
  QoQ % 0.00% 0.00% -19.97% 0.00% 0.00% 0.00% -
  Horiz. % 80.03% 80.03% 80.03% 100.00% 100.00% 100.00% 100.00%
Div Payout % 106.53 % 101.69 % 102.89 % 111.94 % 96.42 % 94.71 % 87.25 % 14.19%
  QoQ % 4.76% -1.17% -8.08% 16.10% 1.81% 8.55% -
  Horiz. % 122.10% 116.55% 117.93% 128.30% 110.51% 108.55% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 205,599 216,104 211,933 208,592 206,464 215,308 209,447 -1.23%
  QoQ % -4.86% 1.97% 1.60% 1.03% -4.11% 2.80% -
  Horiz. % 98.16% 103.18% 101.19% 99.59% 98.58% 102.80% 100.00%
NOSH 80,000 80,038 79,974 79,920 80,025 80,040 79,941 0.05%
  QoQ % -0.05% 0.08% 0.07% -0.13% -0.02% 0.12% -
  Horiz. % 100.07% 100.12% 100.04% 99.97% 100.10% 100.12% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 7.94 % 8.27 % 8.54 % 10.13 % 12.01 % 12.88 % 13.98 % -31.35%
  QoQ % -3.99% -3.16% -15.70% -15.65% -6.75% -7.87% -
  Horiz. % 56.80% 59.16% 61.09% 72.46% 85.91% 92.13% 100.00%
ROE 7.30 % 7.28 % 7.33 % 8.56 % 10.04 % 9.80 % 10.94 % -23.58%
  QoQ % 0.27% -0.68% -14.37% -14.74% 2.45% -10.42% -
  Horiz. % 66.73% 66.54% 67.00% 78.24% 91.77% 89.58% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 236.29 237.64 227.65 220.58 215.66 204.72 205.02 9.90%
  QoQ % -0.57% 4.39% 3.21% 2.28% 5.34% -0.15% -
  Horiz. % 115.25% 115.91% 111.04% 107.59% 105.19% 99.85% 100.00%
EPS 18.77 19.65 19.44 22.34 25.90 26.36 28.65 -24.51%
  QoQ % -4.48% 1.08% -12.98% -13.75% -1.75% -7.99% -
  Horiz. % 65.51% 68.59% 67.85% 77.98% 90.40% 92.01% 100.00%
DPS 20.00 20.00 20.00 25.00 25.00 25.00 25.00 -13.79%
  QoQ % 0.00% 0.00% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.5700 2.7000 2.6500 2.6100 2.5800 2.6900 2.6200 -1.27%
  QoQ % -4.81% 1.89% 1.53% 1.16% -4.09% 2.67% -
  Horiz. % 98.09% 103.05% 101.15% 99.62% 98.47% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 236.29 237.75 227.58 220.37 215.72 204.83 204.87 9.95%
  QoQ % -0.61% 4.47% 3.27% 2.16% 5.32% -0.02% -
  Horiz. % 115.34% 116.05% 111.09% 107.57% 105.30% 99.98% 100.00%
EPS 18.77 19.66 19.43 22.32 25.91 26.38 28.63 -24.47%
  QoQ % -4.53% 1.18% -12.95% -13.86% -1.78% -7.86% -
  Horiz. % 65.56% 68.67% 67.87% 77.96% 90.50% 92.14% 100.00%
DPS 20.00 19.99 19.99 24.98 24.98 24.98 24.98 -13.74%
  QoQ % 0.05% 0.00% -19.98% 0.00% 0.00% 0.00% -
  Horiz. % 80.06% 80.02% 80.02% 100.00% 100.00% 100.00% 100.00%
NAPS 2.5700 2.7013 2.6492 2.6074 2.5808 2.6914 2.6181 -1.23%
  QoQ % -4.86% 1.97% 1.60% 1.03% -4.11% 2.80% -
  Horiz. % 98.16% 103.18% 101.19% 99.59% 98.58% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.0000 3.1400 3.0800 3.0500 3.0000 3.4000 3.1100 -
P/RPS 1.27 1.32 1.35 1.38 1.39 1.66 1.52 -11.26%
  QoQ % -3.79% -2.22% -2.17% -0.72% -16.27% 9.21% -
  Horiz. % 83.55% 86.84% 88.82% 90.79% 91.45% 109.21% 100.00%
P/EPS 15.99 15.98 15.85 13.65 11.58 12.90 10.85 29.41%
  QoQ % 0.06% 0.82% 16.12% 17.88% -10.23% 18.89% -
  Horiz. % 147.37% 147.28% 146.08% 125.81% 106.73% 118.89% 100.00%
EY 6.26 6.26 6.31 7.32 8.63 7.75 9.21 -22.64%
  QoQ % 0.00% -0.79% -13.80% -15.18% 11.35% -15.85% -
  Horiz. % 67.97% 67.97% 68.51% 79.48% 93.70% 84.15% 100.00%
DY 6.67 6.37 6.49 8.20 8.33 7.35 8.04 -11.68%
  QoQ % 4.71% -1.85% -20.85% -1.56% 13.33% -8.58% -
  Horiz. % 82.96% 79.23% 80.72% 101.99% 103.61% 91.42% 100.00%
P/NAPS 1.17 1.16 1.16 1.17 1.16 1.26 1.19 -1.12%
  QoQ % 0.86% 0.00% -0.85% 0.86% -7.94% 5.88% -
  Horiz. % 98.32% 97.48% 97.48% 98.32% 97.48% 105.88% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 30/09/10 -
Price 3.0200 2.9000 2.9800 3.0800 2.9100 3.4200 3.3700 -
P/RPS 1.28 1.22 1.31 1.40 1.35 1.67 1.64 -15.19%
  QoQ % 4.92% -6.87% -6.43% 3.70% -19.16% 1.83% -
  Horiz. % 78.05% 74.39% 79.88% 85.37% 82.32% 101.83% 100.00%
P/EPS 16.09 14.76 15.33 13.79 11.23 12.97 11.76 23.17%
  QoQ % 9.01% -3.72% 11.17% 22.80% -13.42% 10.29% -
  Horiz. % 136.82% 125.51% 130.36% 117.26% 95.49% 110.29% 100.00%
EY 6.21 6.78 6.52 7.25 8.90 7.71 8.50 -18.84%
  QoQ % -8.41% 3.99% -10.07% -18.54% 15.43% -9.29% -
  Horiz. % 73.06% 79.76% 76.71% 85.29% 104.71% 90.71% 100.00%
DY 6.62 6.90 6.71 8.12 8.59 7.31 7.42 -7.30%
  QoQ % -4.06% 2.83% -17.36% -5.47% 17.51% -1.48% -
  Horiz. % 89.22% 92.99% 90.43% 109.43% 115.77% 98.52% 100.00%
P/NAPS 1.18 1.07 1.12 1.18 1.13 1.27 1.29 -5.75%
  QoQ % 10.28% -4.46% -5.08% 4.42% -11.02% -1.55% -
  Horiz. % 91.47% 82.95% 86.82% 91.47% 87.60% 98.45% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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