Highlights

[APOLLO] QoQ TTM Result on 2014-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 25-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     -0.13%    YoY -     4.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 219,257 217,794 214,638 220,506 215,995 217,373 221,420 -0.65%
  QoQ % 0.67% 1.47% -2.66% 2.09% -0.63% -1.83% -
  Horiz. % 99.02% 98.36% 96.94% 99.59% 97.55% 98.17% 100.00%
PBT 36,477 36,401 37,970 43,605 43,909 44,286 45,921 -14.19%
  QoQ % 0.21% -4.13% -12.92% -0.69% -0.85% -3.56% -
  Horiz. % 79.43% 79.27% 82.69% 94.96% 95.62% 96.44% 100.00%
Tax -10,631 -9,714 -9,497 -10,135 -10,397 -10,556 -11,140 -3.06%
  QoQ % -9.44% -2.28% 6.30% 2.52% 1.51% 5.24% -
  Horiz. % 95.43% 87.20% 85.25% 90.98% 93.33% 94.76% 100.00%
NP 25,846 26,687 28,473 33,470 33,512 33,730 34,781 -17.91%
  QoQ % -3.15% -6.27% -14.93% -0.13% -0.65% -3.02% -
  Horiz. % 74.31% 76.73% 81.86% 96.23% 96.35% 96.98% 100.00%
NP to SH 25,846 26,687 28,473 33,470 33,512 33,730 34,781 -17.91%
  QoQ % -3.15% -6.27% -14.93% -0.13% -0.65% -3.02% -
  Horiz. % 74.31% 76.73% 81.86% 96.23% 96.35% 96.98% 100.00%
Tax Rate 29.14 % 26.69 % 25.01 % 23.24 % 23.68 % 23.84 % 24.26 % 12.96%
  QoQ % 9.18% 6.72% 7.62% -1.86% -0.67% -1.73% -
  Horiz. % 120.12% 110.02% 103.09% 95.80% 97.61% 98.27% 100.00%
Total Cost 193,411 191,107 186,165 187,036 182,483 183,643 186,639 2.40%
  QoQ % 1.21% 2.65% -0.47% 2.50% -0.63% -1.61% -
  Horiz. % 103.63% 102.39% 99.75% 100.21% 97.77% 98.39% 100.00%
Net Worth 242,399 254,400 249,599 243,999 236,800 247,999 240,799 0.44%
  QoQ % -4.72% 1.92% 2.30% 3.04% -4.52% 2.99% -
  Horiz. % 100.66% 105.65% 103.65% 101.33% 98.34% 102.99% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 242,399 254,400 249,599 243,999 236,800 247,999 240,799 0.44%
  QoQ % -4.72% 1.92% 2.30% 3.04% -4.52% 2.99% -
  Horiz. % 100.66% 105.65% 103.65% 101.33% 98.34% 102.99% 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 11.79 % 12.25 % 13.27 % 15.18 % 15.52 % 15.52 % 15.71 % -17.37%
  QoQ % -3.76% -7.69% -12.58% -2.19% 0.00% -1.21% -
  Horiz. % 75.05% 77.98% 84.47% 96.63% 98.79% 98.79% 100.00%
ROE 10.66 % 10.49 % 11.41 % 13.72 % 14.15 % 13.60 % 14.44 % -18.27%
  QoQ % 1.62% -8.06% -16.84% -3.04% 4.04% -5.82% -
  Horiz. % 73.82% 72.65% 79.02% 95.01% 97.99% 94.18% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 274.07 272.24 268.30 275.63 269.99 271.72 276.78 -0.65%
  QoQ % 0.67% 1.47% -2.66% 2.09% -0.64% -1.83% -
  Horiz. % 99.02% 98.36% 96.94% 99.58% 97.55% 98.17% 100.00%
EPS 32.31 33.36 35.59 41.84 41.89 42.16 43.48 -17.91%
  QoQ % -3.15% -6.27% -14.94% -0.12% -0.64% -3.04% -
  Horiz. % 74.31% 76.72% 81.85% 96.23% 96.34% 96.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0300 3.1800 3.1200 3.0500 2.9600 3.1000 3.0100 0.44%
  QoQ % -4.72% 1.92% 2.30% 3.04% -4.52% 2.99% -
  Horiz. % 100.66% 105.65% 103.65% 101.33% 98.34% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 274.07 272.24 268.30 275.63 269.99 271.72 276.78 -0.65%
  QoQ % 0.67% 1.47% -2.66% 2.09% -0.64% -1.83% -
  Horiz. % 99.02% 98.36% 96.94% 99.58% 97.55% 98.17% 100.00%
EPS 32.31 33.36 35.59 41.84 41.89 42.16 43.48 -17.91%
  QoQ % -3.15% -6.27% -14.94% -0.12% -0.64% -3.04% -
  Horiz. % 74.31% 76.72% 81.85% 96.23% 96.34% 96.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0300 3.1800 3.1200 3.0500 2.9600 3.1000 3.0100 0.44%
  QoQ % -4.72% 1.92% 2.30% 3.04% -4.52% 2.99% -
  Horiz. % 100.66% 105.65% 103.65% 101.33% 98.34% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 4.3200 5.0000 4.9800 4.7900 4.5800 4.9700 4.1300 -
P/RPS 1.58 1.84 1.86 1.74 1.70 1.83 1.49 3.98%
  QoQ % -14.13% -1.08% 6.90% 2.35% -7.10% 22.82% -
  Horiz. % 106.04% 123.49% 124.83% 116.78% 114.09% 122.82% 100.00%
P/EPS 13.37 14.99 13.99 11.45 10.93 11.79 9.50 25.51%
  QoQ % -10.81% 7.15% 22.18% 4.76% -7.29% 24.11% -
  Horiz. % 140.74% 157.79% 147.26% 120.53% 115.05% 124.11% 100.00%
EY 7.48 6.67 7.15 8.73 9.15 8.48 10.53 -20.34%
  QoQ % 12.14% -6.71% -18.10% -4.59% 7.90% -19.47% -
  Horiz. % 71.04% 63.34% 67.90% 82.91% 86.89% 80.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.43 1.57 1.60 1.57 1.55 1.60 1.37 2.89%
  QoQ % -8.92% -1.87% 1.91% 1.29% -3.13% 16.79% -
  Horiz. % 104.38% 114.60% 116.79% 114.60% 113.14% 116.79% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 22/12/14 28/08/14 25/06/14 28/03/14 16/12/13 30/08/13 -
Price 4.3200 4.3500 5.1800 4.9800 4.6800 5.0700 4.1400 -
P/RPS 1.58 1.60 1.93 1.81 1.73 1.87 1.50 3.51%
  QoQ % -1.25% -17.10% 6.63% 4.62% -7.49% 24.67% -
  Horiz. % 105.33% 106.67% 128.67% 120.67% 115.33% 124.67% 100.00%
P/EPS 13.37 13.04 14.55 11.90 11.17 12.02 9.52 25.33%
  QoQ % 2.53% -10.38% 22.27% 6.54% -7.07% 26.26% -
  Horiz. % 140.44% 136.97% 152.84% 125.00% 117.33% 126.26% 100.00%
EY 7.48 7.67 6.87 8.40 8.95 8.32 10.50 -20.19%
  QoQ % -2.48% 11.64% -18.21% -6.15% 7.57% -20.76% -
  Horiz. % 71.24% 73.05% 65.43% 80.00% 85.24% 79.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.43 1.37 1.66 1.63 1.58 1.64 1.38 2.39%
  QoQ % 4.38% -17.47% 1.84% 3.16% -3.66% 18.84% -
  Horiz. % 103.62% 99.28% 120.29% 118.12% 114.49% 118.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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