Highlights

[APOLLO] QoQ TTM Result on 2012-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     44.80%    YoY -     21.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 224,242 217,123 210,064 200,549 189,029 190,202 182,064 14.83%
  QoQ % 3.28% 3.36% 4.74% 6.09% -0.62% 4.47% -
  Horiz. % 123.17% 119.26% 115.38% 110.15% 103.83% 104.47% 100.00%
PBT 42,365 38,617 34,444 28,593 22,565 21,513 20,364 62.60%
  QoQ % 9.71% 12.12% 20.46% 26.71% 4.89% 5.64% -
  Horiz. % 208.04% 189.63% 169.14% 140.41% 110.81% 105.64% 100.00%
Tax -8,673 -8,542 -7,879 -6,853 -7,551 -5,784 -4,819 47.70%
  QoQ % -1.53% -8.41% -14.97% 9.24% -30.55% -20.02% -
  Horiz. % 179.98% 177.26% 163.50% 142.21% 156.69% 120.02% 100.00%
NP 33,692 30,075 26,565 21,740 15,014 15,729 15,545 67.09%
  QoQ % 12.03% 13.21% 22.19% 44.80% -4.55% 1.18% -
  Horiz. % 216.74% 193.47% 170.89% 139.85% 96.58% 101.18% 100.00%
NP to SH 33,692 30,075 26,565 21,740 15,014 15,729 15,545 67.09%
  QoQ % 12.03% 13.21% 22.19% 44.80% -4.55% 1.18% -
  Horiz. % 216.74% 193.47% 170.89% 139.85% 96.58% 101.18% 100.00%
Tax Rate 20.47 % 22.12 % 22.87 % 23.97 % 33.46 % 26.89 % 23.66 % -9.16%
  QoQ % -7.46% -3.28% -4.59% -28.36% 24.43% 13.65% -
  Horiz. % 86.52% 93.49% 96.66% 101.31% 141.42% 113.65% 100.00%
Total Cost 190,550 187,048 183,499 178,809 174,015 174,473 166,519 9.36%
  QoQ % 1.87% 1.93% 2.62% 2.75% -0.26% 4.78% -
  Horiz. % 114.43% 112.33% 110.20% 107.38% 104.50% 104.78% 100.00%
Net Worth 223,199 229,599 222,399 215,200 205,599 216,104 211,933 3.50%
  QoQ % -2.79% 3.24% 3.35% 4.67% -4.86% 1.97% -
  Horiz. % 105.32% 108.34% 104.94% 101.54% 97.01% 101.97% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 16,000 16,000 16,000 15,994 15,994 15,994 15,994 0.02%
  QoQ % 0.00% 0.00% 0.03% 0.00% 0.00% 0.00% -
  Horiz. % 100.03% 100.03% 100.03% 100.00% 100.00% 100.00% 100.00%
Div Payout % 47.49 % 53.20 % 60.23 % 73.57 % 106.53 % 101.69 % 102.89 % -40.14%
  QoQ % -10.73% -11.67% -18.13% -30.94% 4.76% -1.17% -
  Horiz. % 46.16% 51.71% 58.54% 71.50% 103.54% 98.83% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 223,199 229,599 222,399 215,200 205,599 216,104 211,933 3.50%
  QoQ % -2.79% 3.24% 3.35% 4.67% -4.86% 1.97% -
  Horiz. % 105.32% 108.34% 104.94% 101.54% 97.01% 101.97% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,038 79,974 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.05% 0.08% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.08% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 15.02 % 13.85 % 12.65 % 10.84 % 7.94 % 8.27 % 8.54 % 45.46%
  QoQ % 8.45% 9.49% 16.70% 36.52% -3.99% -3.16% -
  Horiz. % 175.88% 162.18% 148.13% 126.93% 92.97% 96.84% 100.00%
ROE 15.09 % 13.10 % 11.94 % 10.10 % 7.30 % 7.28 % 7.33 % 61.48%
  QoQ % 15.19% 9.72% 18.22% 38.36% 0.27% -0.68% -
  Horiz. % 205.87% 178.72% 162.89% 137.79% 99.59% 99.32% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 280.30 271.40 262.58 250.69 236.29 237.64 227.65 14.81%
  QoQ % 3.28% 3.36% 4.74% 6.09% -0.57% 4.39% -
  Horiz. % 123.13% 119.22% 115.34% 110.12% 103.80% 104.39% 100.00%
EPS 42.12 37.59 33.21 27.18 18.77 19.65 19.44 67.05%
  QoQ % 12.05% 13.19% 22.19% 44.81% -4.48% 1.08% -
  Horiz. % 216.67% 193.36% 170.83% 139.81% 96.55% 101.08% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 -
  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%
NAPS 2.7900 2.8700 2.7800 2.6900 2.5700 2.7000 2.6500 3.48%
  QoQ % -2.79% 3.24% 3.35% 4.67% -4.81% 1.89% -
  Horiz. % 105.28% 108.30% 104.91% 101.51% 96.98% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 280.30 271.40 262.58 250.69 236.29 237.75 227.58 14.83%
  QoQ % 3.28% 3.36% 4.74% 6.09% -0.61% 4.47% -
  Horiz. % 123.17% 119.25% 115.38% 110.15% 103.83% 104.47% 100.00%
EPS 42.12 37.59 33.21 27.18 18.77 19.66 19.43 67.11%
  QoQ % 12.05% 13.19% 22.19% 44.81% -4.53% 1.18% -
  Horiz. % 216.78% 193.46% 170.92% 139.89% 96.60% 101.18% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 19.99 19.99 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.05% 0.00% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.00% 100.00%
NAPS 2.7900 2.8700 2.7800 2.6900 2.5700 2.7013 2.6492 3.50%
  QoQ % -2.79% 3.24% 3.35% 4.67% -4.86% 1.97% -
  Horiz. % 105.31% 108.33% 104.94% 101.54% 97.01% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.2300 3.3200 3.1600 2.9300 3.0000 3.1400 3.0800 -
P/RPS 1.15 1.22 1.20 1.17 1.27 1.32 1.35 -10.09%
  QoQ % -5.74% 1.67% 2.56% -7.87% -3.79% -2.22% -
  Horiz. % 85.19% 90.37% 88.89% 86.67% 94.07% 97.78% 100.00%
P/EPS 7.67 8.83 9.52 10.78 15.99 15.98 15.85 -38.23%
  QoQ % -13.14% -7.25% -11.69% -32.58% 0.06% 0.82% -
  Horiz. % 48.39% 55.71% 60.06% 68.01% 100.88% 100.82% 100.00%
EY 13.04 11.32 10.51 9.27 6.26 6.26 6.31 61.89%
  QoQ % 15.19% 7.71% 13.38% 48.08% 0.00% -0.79% -
  Horiz. % 206.66% 179.40% 166.56% 146.91% 99.21% 99.21% 100.00%
DY 6.19 6.02 6.33 6.83 6.67 6.37 6.49 -3.09%
  QoQ % 2.82% -4.90% -7.32% 2.40% 4.71% -1.85% -
  Horiz. % 95.38% 92.76% 97.53% 105.24% 102.77% 98.15% 100.00%
P/NAPS 1.16 1.16 1.14 1.09 1.17 1.16 1.16 -
  QoQ % 0.00% 1.75% 4.59% -6.84% 0.86% 0.00% -
  Horiz. % 100.00% 100.00% 98.28% 93.97% 100.86% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 19/12/12 28/09/12 28/06/12 22/03/12 22/12/11 24/08/11 -
Price 3.5500 3.1200 3.2300 2.9500 3.0200 2.9000 2.9800 -
P/RPS 1.27 1.15 1.23 1.18 1.28 1.22 1.31 -2.04%
  QoQ % 10.43% -6.50% 4.24% -7.81% 4.92% -6.87% -
  Horiz. % 96.95% 87.79% 93.89% 90.08% 97.71% 93.13% 100.00%
P/EPS 8.43 8.30 9.73 10.86 16.09 14.76 15.33 -32.76%
  QoQ % 1.57% -14.70% -10.41% -32.50% 9.01% -3.72% -
  Horiz. % 54.99% 54.14% 63.47% 70.84% 104.96% 96.28% 100.00%
EY 11.86 12.05 10.28 9.21 6.21 6.78 6.52 48.74%
  QoQ % -1.58% 17.22% 11.62% 48.31% -8.41% 3.99% -
  Horiz. % 181.90% 184.82% 157.67% 141.26% 95.25% 103.99% 100.00%
DY 5.63 6.41 6.19 6.78 6.62 6.90 6.71 -10.99%
  QoQ % -12.17% 3.55% -8.70% 2.42% -4.06% 2.83% -
  Horiz. % 83.90% 95.53% 92.25% 101.04% 98.66% 102.83% 100.00%
P/NAPS 1.27 1.09 1.16 1.10 1.18 1.07 1.12 8.70%
  QoQ % 16.51% -6.03% 5.45% -6.78% 10.28% -4.46% -
  Horiz. % 113.39% 97.32% 103.57% 98.21% 105.36% 95.54% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS