Highlights

[APOLLO] QoQ TTM Result on 2011-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     -1.77%    YoY -     -24.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 190,202 182,064 176,292 172,579 163,862 163,897 159,531 12.40%
  QoQ % 4.47% 3.27% 2.15% 5.32% -0.02% 2.74% -
  Horiz. % 119.23% 114.12% 110.51% 108.18% 102.71% 102.74% 100.00%
PBT 21,513 20,364 22,576 25,681 26,883 30,144 32,247 -23.59%
  QoQ % 5.64% -9.80% -12.09% -4.47% -10.82% -6.52% -
  Horiz. % 66.71% 63.15% 70.01% 79.64% 83.37% 93.48% 100.00%
Tax -5,784 -4,819 -4,722 -4,953 -5,782 -7,237 -7,570 -16.38%
  QoQ % -20.02% -2.05% 4.66% 14.34% 20.11% 4.40% -
  Horiz. % 76.41% 63.66% 62.38% 65.43% 76.38% 95.60% 100.00%
NP 15,729 15,545 17,854 20,728 21,101 22,907 24,677 -25.88%
  QoQ % 1.18% -12.93% -13.87% -1.77% -7.88% -7.17% -
  Horiz. % 63.74% 62.99% 72.35% 84.00% 85.51% 92.83% 100.00%
NP to SH 15,729 15,545 17,854 20,728 21,101 22,907 24,677 -25.88%
  QoQ % 1.18% -12.93% -13.87% -1.77% -7.88% -7.17% -
  Horiz. % 63.74% 62.99% 72.35% 84.00% 85.51% 92.83% 100.00%
Tax Rate 26.89 % 23.66 % 20.92 % 19.29 % 21.51 % 24.01 % 23.48 % 9.43%
  QoQ % 13.65% 13.10% 8.45% -10.32% -10.41% 2.26% -
  Horiz. % 114.52% 100.77% 89.10% 82.16% 91.61% 102.26% 100.00%
Total Cost 174,473 166,519 158,438 151,851 142,761 140,990 134,854 18.68%
  QoQ % 4.78% 5.10% 4.34% 6.37% 1.26% 4.55% -
  Horiz. % 129.38% 123.48% 117.49% 112.60% 105.86% 104.55% 100.00%
Net Worth 216,104 211,933 208,592 206,464 215,308 209,447 203,199 4.18%
  QoQ % 1.97% 1.60% 1.03% -4.11% 2.80% 3.07% -
  Horiz. % 106.35% 104.30% 102.65% 101.61% 105.96% 103.07% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 15,994 15,994 19,985 19,985 19,985 19,985 0 -
  QoQ % 0.00% -19.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.03% 80.03% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 101.69 % 102.89 % 111.94 % 96.42 % 94.71 % 87.25 % - % -
  QoQ % -1.17% -8.08% 16.10% 1.81% 8.55% 0.00% -
  Horiz. % 116.55% 117.93% 128.30% 110.51% 108.55% 100.00% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 216,104 211,933 208,592 206,464 215,308 209,447 203,199 4.18%
  QoQ % 1.97% 1.60% 1.03% -4.11% 2.80% 3.07% -
  Horiz. % 106.35% 104.30% 102.65% 101.61% 105.96% 103.07% 100.00%
NOSH 80,038 79,974 79,920 80,025 80,040 79,941 79,999 0.03%
  QoQ % 0.08% 0.07% -0.13% -0.02% 0.12% -0.07% -
  Horiz. % 100.05% 99.97% 99.90% 100.03% 100.05% 99.93% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 8.27 % 8.54 % 10.13 % 12.01 % 12.88 % 13.98 % 15.47 % -34.06%
  QoQ % -3.16% -15.70% -15.65% -6.75% -7.87% -9.63% -
  Horiz. % 53.46% 55.20% 65.48% 77.63% 83.26% 90.37% 100.00%
ROE 7.28 % 7.33 % 8.56 % 10.04 % 9.80 % 10.94 % 12.14 % -28.82%
  QoQ % -0.68% -14.37% -14.74% 2.45% -10.42% -9.88% -
  Horiz. % 59.97% 60.38% 70.51% 82.70% 80.72% 90.12% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 237.64 227.65 220.58 215.66 204.72 205.02 199.41 12.37%
  QoQ % 4.39% 3.21% 2.28% 5.34% -0.15% 2.81% -
  Horiz. % 119.17% 114.16% 110.62% 108.15% 102.66% 102.81% 100.00%
EPS 19.65 19.44 22.34 25.90 26.36 28.65 30.85 -25.91%
  QoQ % 1.08% -12.98% -13.75% -1.75% -7.99% -7.13% -
  Horiz. % 63.70% 63.01% 72.41% 83.95% 85.45% 92.87% 100.00%
DPS 20.00 20.00 25.00 25.00 25.00 25.00 0.00 -
  QoQ % 0.00% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 2.7000 2.6500 2.6100 2.5800 2.6900 2.6200 2.5400 4.14%
  QoQ % 1.89% 1.53% 1.16% -4.09% 2.67% 3.15% -
  Horiz. % 106.30% 104.33% 102.76% 101.57% 105.91% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 237.75 227.58 220.37 215.72 204.83 204.87 199.41 12.40%
  QoQ % 4.47% 3.27% 2.16% 5.32% -0.02% 2.74% -
  Horiz. % 119.23% 114.13% 110.51% 108.18% 102.72% 102.74% 100.00%
EPS 19.66 19.43 22.32 25.91 26.38 28.63 30.85 -25.88%
  QoQ % 1.18% -12.95% -13.86% -1.78% -7.86% -7.20% -
  Horiz. % 63.73% 62.98% 72.35% 83.99% 85.51% 92.80% 100.00%
DPS 19.99 19.99 24.98 24.98 24.98 24.98 0.00 -
  QoQ % 0.00% -19.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.02% 80.02% 100.00% 100.00% 100.00% 100.00% -
NAPS 2.7013 2.6492 2.6074 2.5808 2.6914 2.6181 2.5400 4.18%
  QoQ % 1.97% 1.60% 1.03% -4.11% 2.80% 3.07% -
  Horiz. % 106.35% 104.30% 102.65% 101.61% 105.96% 103.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 3.1400 3.0800 3.0500 3.0000 3.4000 3.1100 2.9000 -
P/RPS 1.32 1.35 1.38 1.39 1.66 1.52 1.45 -6.05%
  QoQ % -2.22% -2.17% -0.72% -16.27% 9.21% 4.83% -
  Horiz. % 91.03% 93.10% 95.17% 95.86% 114.48% 104.83% 100.00%
P/EPS 15.98 15.85 13.65 11.58 12.90 10.85 9.40 42.30%
  QoQ % 0.82% 16.12% 17.88% -10.23% 18.89% 15.43% -
  Horiz. % 170.00% 168.62% 145.21% 123.19% 137.23% 115.43% 100.00%
EY 6.26 6.31 7.32 8.63 7.75 9.21 10.64 -29.72%
  QoQ % -0.79% -13.80% -15.18% 11.35% -15.85% -13.44% -
  Horiz. % 58.83% 59.30% 68.80% 81.11% 72.84% 86.56% 100.00%
DY 6.37 6.49 8.20 8.33 7.35 8.04 0.00 -
  QoQ % -1.85% -20.85% -1.56% 13.33% -8.58% 0.00% -
  Horiz. % 79.23% 80.72% 101.99% 103.61% 91.42% 100.00% -
P/NAPS 1.16 1.16 1.17 1.16 1.26 1.19 1.14 1.16%
  QoQ % 0.00% -0.85% 0.86% -7.94% 5.88% 4.39% -
  Horiz. % 101.75% 101.75% 102.63% 101.75% 110.53% 104.39% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 24/08/11 24/06/11 29/03/11 13/12/10 30/09/10 29/06/10 -
Price 2.9000 2.9800 3.0800 2.9100 3.4200 3.3700 2.9300 -
P/RPS 1.22 1.31 1.40 1.35 1.67 1.64 1.47 -11.66%
  QoQ % -6.87% -6.43% 3.70% -19.16% 1.83% 11.56% -
  Horiz. % 82.99% 89.12% 95.24% 91.84% 113.61% 111.56% 100.00%
P/EPS 14.76 15.33 13.79 11.23 12.97 11.76 9.50 34.04%
  QoQ % -3.72% 11.17% 22.80% -13.42% 10.29% 23.79% -
  Horiz. % 155.37% 161.37% 145.16% 118.21% 136.53% 123.79% 100.00%
EY 6.78 6.52 7.25 8.90 7.71 8.50 10.53 -25.38%
  QoQ % 3.99% -10.07% -18.54% 15.43% -9.29% -19.28% -
  Horiz. % 64.39% 61.92% 68.85% 84.52% 73.22% 80.72% 100.00%
DY 6.90 6.71 8.12 8.59 7.31 7.42 0.00 -
  QoQ % 2.83% -17.36% -5.47% 17.51% -1.48% 0.00% -
  Horiz. % 92.99% 90.43% 109.43% 115.77% 98.52% 100.00% -
P/NAPS 1.07 1.12 1.18 1.13 1.27 1.29 1.15 -4.68%
  QoQ % -4.46% -5.08% 4.42% -11.02% -1.55% 12.17% -
  Horiz. % 93.04% 97.39% 102.61% 98.26% 110.43% 112.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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