Highlights

[APOLLO] QoQ TTM Result on 2016-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     -13.85%    YoY -     17.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 202,465 202,567 208,236 208,186 207,620 213,361 210,949 -2.69%
  QoQ % -0.05% -2.72% 0.02% 0.27% -2.69% 1.14% -
  Horiz. % 95.98% 96.03% 98.71% 98.69% 98.42% 101.14% 100.00%
PBT 25,083 27,330 35,786 40,083 42,255 46,151 38,683 -24.99%
  QoQ % -8.22% -23.63% -10.72% -5.14% -8.44% 19.31% -
  Horiz. % 64.84% 70.65% 92.51% 103.62% 109.23% 119.31% 100.00%
Tax -8,200 -8,383 -11,490 -10,300 -7,685 -10,556 -7,919 2.34%
  QoQ % 2.18% 27.04% -11.55% -34.03% 27.20% -33.30% -
  Horiz. % 103.55% 105.86% 145.09% 130.07% 97.05% 133.30% 100.00%
NP 16,883 18,947 24,296 29,783 34,570 35,595 30,764 -32.85%
  QoQ % -10.89% -22.02% -18.42% -13.85% -2.88% 15.70% -
  Horiz. % 54.88% 61.59% 78.98% 96.81% 112.37% 115.70% 100.00%
NP to SH 16,883 18,947 24,296 29,783 34,570 35,595 30,764 -32.85%
  QoQ % -10.89% -22.02% -18.42% -13.85% -2.88% 15.70% -
  Horiz. % 54.88% 61.59% 78.98% 96.81% 112.37% 115.70% 100.00%
Tax Rate 32.69 % 30.67 % 32.11 % 25.70 % 18.19 % 22.87 % 20.47 % 36.43%
  QoQ % 6.59% -4.48% 24.94% 41.29% -20.46% 11.72% -
  Horiz. % 159.70% 149.83% 156.86% 125.55% 88.86% 111.72% 100.00%
Total Cost 185,582 183,620 183,940 178,403 173,050 177,766 180,185 1.98%
  QoQ % 1.07% -0.17% 3.10% 3.09% -2.65% -1.34% -
  Horiz. % 103.00% 101.91% 102.08% 99.01% 96.04% 98.66% 100.00%
Net Worth 248,799 267,999 263,199 257,600 256,000 268,799 259,200 -2.68%
  QoQ % -7.16% 1.82% 2.17% 0.62% -4.76% 3.70% -
  Horiz. % 95.99% 103.40% 101.54% 99.38% 98.77% 103.70% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 23,986 23,986 23,986 23,986 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 142.07 % 126.60 % 98.73 % 80.54 % - % - % - % -
  QoQ % 12.22% 28.23% 22.59% 0.00% 0.00% 0.00% -
  Horiz. % 176.40% 157.19% 122.59% 100.00% - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 248,799 267,999 263,199 257,600 256,000 268,799 259,200 -2.68%
  QoQ % -7.16% 1.82% 2.17% 0.62% -4.76% 3.70% -
  Horiz. % 95.99% 103.40% 101.54% 99.38% 98.77% 103.70% 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 8.34 % 9.35 % 11.67 % 14.31 % 16.65 % 16.68 % 14.58 % -30.97%
  QoQ % -10.80% -19.88% -18.45% -14.05% -0.18% 14.40% -
  Horiz. % 57.20% 64.13% 80.04% 98.15% 114.20% 114.40% 100.00%
ROE 6.79 % 7.07 % 9.23 % 11.56 % 13.50 % 13.24 % 11.87 % -30.97%
  QoQ % -3.96% -23.40% -20.16% -14.37% 1.96% 11.54% -
  Horiz. % 57.20% 59.56% 77.76% 97.39% 113.73% 111.54% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 253.08 253.21 260.30 260.23 259.53 266.70 263.69 -2.69%
  QoQ % -0.05% -2.72% 0.03% 0.27% -2.69% 1.14% -
  Horiz. % 95.98% 96.03% 98.71% 98.69% 98.42% 101.14% 100.00%
EPS 21.10 23.68 30.37 37.23 43.21 44.49 38.46 -32.86%
  QoQ % -10.90% -22.03% -18.43% -13.84% -2.88% 15.68% -
  Horiz. % 54.86% 61.57% 78.97% 96.80% 112.35% 115.68% 100.00%
DPS 30.00 30.00 30.00 30.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 3.1100 3.3500 3.2900 3.2200 3.2000 3.3600 3.2400 -2.68%
  QoQ % -7.16% 1.82% 2.17% 0.62% -4.76% 3.70% -
  Horiz. % 95.99% 103.40% 101.54% 99.38% 98.77% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 253.08 253.21 260.30 260.23 259.53 266.70 263.69 -2.69%
  QoQ % -0.05% -2.72% 0.03% 0.27% -2.69% 1.14% -
  Horiz. % 95.98% 96.03% 98.71% 98.69% 98.42% 101.14% 100.00%
EPS 21.10 23.68 30.37 37.23 43.21 44.49 38.46 -32.86%
  QoQ % -10.90% -22.03% -18.43% -13.84% -2.88% 15.68% -
  Horiz. % 54.86% 61.57% 78.97% 96.80% 112.35% 115.68% 100.00%
DPS 30.00 30.00 30.00 30.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 3.1100 3.3500 3.2900 3.2200 3.2000 3.3600 3.2400 -2.68%
  QoQ % -7.16% 1.82% 2.17% 0.62% -4.76% 3.70% -
  Horiz. % 95.99% 103.40% 101.54% 99.38% 98.77% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 5.0200 6.1600 6.1100 5.9500 5.8200 4.9000 4.7000 -
P/RPS 1.98 2.43 2.35 2.29 2.24 1.84 1.78 7.32%
  QoQ % -18.52% 3.40% 2.62% 2.23% 21.74% 3.37% -
  Horiz. % 111.24% 136.52% 132.02% 128.65% 125.84% 103.37% 100.00%
P/EPS 23.79 26.01 20.12 15.98 13.47 11.01 12.22 55.60%
  QoQ % -8.54% 29.27% 25.91% 18.63% 22.34% -9.90% -
  Horiz. % 194.68% 212.85% 164.65% 130.77% 110.23% 90.10% 100.00%
EY 4.20 3.84 4.97 6.26 7.42 9.08 8.18 -35.75%
  QoQ % 9.37% -22.74% -20.61% -15.63% -18.28% 11.00% -
  Horiz. % 51.34% 46.94% 60.76% 76.53% 90.71% 111.00% 100.00%
DY 5.98 4.87 4.91 5.04 0.00 0.00 0.00 -
  QoQ % 22.79% -0.81% -2.58% 0.00% 0.00% 0.00% -
  Horiz. % 118.65% 96.63% 97.42% 100.00% - - -
P/NAPS 1.61 1.84 1.86 1.85 1.82 1.46 1.45 7.19%
  QoQ % -12.50% -1.08% 0.54% 1.65% 24.66% 0.69% -
  Horiz. % 111.03% 126.90% 128.28% 127.59% 125.52% 100.69% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 29/12/16 29/08/16 29/06/16 30/03/16 30/12/15 27/08/15 -
Price 5.1400 5.4000 6.1200 5.6500 6.2000 5.7100 4.5000 -
P/RPS 2.03 2.13 2.35 2.17 2.39 2.14 1.71 12.06%
  QoQ % -4.69% -9.36% 8.29% -9.21% 11.68% 25.15% -
  Horiz. % 118.71% 124.56% 137.43% 126.90% 139.77% 125.15% 100.00%
P/EPS 24.36 22.80 20.15 15.18 14.35 12.83 11.70 62.69%
  QoQ % 6.84% 13.15% 32.74% 5.78% 11.85% 9.66% -
  Horiz. % 208.21% 194.87% 172.22% 129.74% 122.65% 109.66% 100.00%
EY 4.11 4.39 4.96 6.59 6.97 7.79 8.55 -38.50%
  QoQ % -6.38% -11.49% -24.73% -5.45% -10.53% -8.89% -
  Horiz. % 48.07% 51.35% 58.01% 77.08% 81.52% 91.11% 100.00%
DY 5.84 5.56 4.90 5.31 0.00 0.00 0.00 -
  QoQ % 5.04% 13.47% -7.72% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 104.71% 92.28% 100.00% - - -
P/NAPS 1.65 1.61 1.86 1.75 1.94 1.70 1.39 12.05%
  QoQ % 2.48% -13.44% 6.29% -9.79% 14.12% 22.30% -
  Horiz. % 118.71% 115.83% 133.81% 125.90% 139.57% 122.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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