Highlights

[APOLLO] QoQ TTM Result on 2015-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 30-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     -3.15%    YoY -     -22.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 213,361 210,949 212,627 219,257 217,794 214,638 220,506 -2.17%
  QoQ % 1.14% -0.79% -3.02% 0.67% 1.47% -2.66% -
  Horiz. % 96.76% 95.67% 96.43% 99.43% 98.77% 97.34% 100.00%
PBT 46,151 38,683 34,056 36,477 36,401 37,970 43,605 3.84%
  QoQ % 19.31% 13.59% -6.64% 0.21% -4.13% -12.92% -
  Horiz. % 105.84% 88.71% 78.10% 83.65% 83.48% 87.08% 100.00%
Tax -10,556 -7,919 -8,762 -10,631 -9,714 -9,497 -10,135 2.74%
  QoQ % -33.30% 9.62% 17.58% -9.44% -2.28% 6.30% -
  Horiz. % 104.15% 78.14% 86.45% 104.89% 95.85% 93.70% 100.00%
NP 35,595 30,764 25,294 25,846 26,687 28,473 33,470 4.18%
  QoQ % 15.70% 21.63% -2.14% -3.15% -6.27% -14.93% -
  Horiz. % 106.35% 91.92% 75.57% 77.22% 79.73% 85.07% 100.00%
NP to SH 35,595 30,764 25,294 25,846 26,687 28,473 33,470 4.18%
  QoQ % 15.70% 21.63% -2.14% -3.15% -6.27% -14.93% -
  Horiz. % 106.35% 91.92% 75.57% 77.22% 79.73% 85.07% 100.00%
Tax Rate 22.87 % 20.47 % 25.73 % 29.14 % 26.69 % 25.01 % 23.24 % -1.06%
  QoQ % 11.72% -20.44% -11.70% 9.18% 6.72% 7.62% -
  Horiz. % 98.41% 88.08% 110.71% 125.39% 114.85% 107.62% 100.00%
Total Cost 177,766 180,185 187,333 193,411 191,107 186,165 187,036 -3.32%
  QoQ % -1.34% -3.82% -3.14% 1.21% 2.65% -0.47% -
  Horiz. % 95.04% 96.34% 100.16% 103.41% 102.18% 99.53% 100.00%
Net Worth 268,799 259,200 248,799 242,399 254,400 249,599 243,999 6.65%
  QoQ % 3.70% 4.18% 2.64% -4.72% 1.92% 2.30% -
  Horiz. % 110.16% 106.23% 101.97% 99.34% 104.26% 102.30% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 268,799 259,200 248,799 242,399 254,400 249,599 243,999 6.65%
  QoQ % 3.70% 4.18% 2.64% -4.72% 1.92% 2.30% -
  Horiz. % 110.16% 106.23% 101.97% 99.34% 104.26% 102.30% 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 16.68 % 14.58 % 11.90 % 11.79 % 12.25 % 13.27 % 15.18 % 6.47%
  QoQ % 14.40% 22.52% 0.93% -3.76% -7.69% -12.58% -
  Horiz. % 109.88% 96.05% 78.39% 77.67% 80.70% 87.42% 100.00%
ROE 13.24 % 11.87 % 10.17 % 10.66 % 10.49 % 11.41 % 13.72 % -2.34%
  QoQ % 11.54% 16.72% -4.60% 1.62% -8.06% -16.84% -
  Horiz. % 96.50% 86.52% 74.13% 77.70% 76.46% 83.16% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 266.70 263.69 265.78 274.07 272.24 268.30 275.63 -2.17%
  QoQ % 1.14% -0.79% -3.02% 0.67% 1.47% -2.66% -
  Horiz. % 96.76% 95.67% 96.43% 99.43% 98.77% 97.34% 100.00%
EPS 44.49 38.46 31.62 32.31 33.36 35.59 41.84 4.17%
  QoQ % 15.68% 21.63% -2.14% -3.15% -6.27% -14.94% -
  Horiz. % 106.33% 91.92% 75.57% 77.22% 79.73% 85.06% 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 3.3600 3.2400 3.1100 3.0300 3.1800 3.1200 3.0500 6.65%
  QoQ % 3.70% 4.18% 2.64% -4.72% 1.92% 2.30% -
  Horiz. % 110.16% 106.23% 101.97% 99.34% 104.26% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 266.70 263.69 265.78 274.07 272.24 268.30 275.63 -2.17%
  QoQ % 1.14% -0.79% -3.02% 0.67% 1.47% -2.66% -
  Horiz. % 96.76% 95.67% 96.43% 99.43% 98.77% 97.34% 100.00%
EPS 44.49 38.46 31.62 32.31 33.36 35.59 41.84 4.17%
  QoQ % 15.68% 21.63% -2.14% -3.15% -6.27% -14.94% -
  Horiz. % 106.33% 91.92% 75.57% 77.22% 79.73% 85.06% 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 3.3600 3.2400 3.1100 3.0300 3.1800 3.1200 3.0500 6.65%
  QoQ % 3.70% 4.18% 2.64% -4.72% 1.92% 2.30% -
  Horiz. % 110.16% 106.23% 101.97% 99.34% 104.26% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 4.9000 4.7000 4.5200 4.3200 5.0000 4.9800 4.7900 -
P/RPS 1.84 1.78 1.70 1.58 1.84 1.86 1.74 3.79%
  QoQ % 3.37% 4.71% 7.59% -14.13% -1.08% 6.90% -
  Horiz. % 105.75% 102.30% 97.70% 90.80% 105.75% 106.90% 100.00%
P/EPS 11.01 12.22 14.30 13.37 14.99 13.99 11.45 -2.57%
  QoQ % -9.90% -14.55% 6.96% -10.81% 7.15% 22.18% -
  Horiz. % 96.16% 106.72% 124.89% 116.77% 130.92% 122.18% 100.00%
EY 9.08 8.18 7.00 7.48 6.67 7.15 8.73 2.65%
  QoQ % 11.00% 16.86% -6.42% 12.14% -6.71% -18.10% -
  Horiz. % 104.01% 93.70% 80.18% 85.68% 76.40% 81.90% 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 1.46 1.45 1.45 1.43 1.57 1.60 1.57 -4.71%
  QoQ % 0.69% 0.00% 1.40% -8.92% -1.87% 1.91% -
  Horiz. % 92.99% 92.36% 92.36% 91.08% 100.00% 101.91% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/12/15 27/08/15 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 -
Price 5.7100 4.5000 4.7200 4.3200 4.3500 5.1800 4.9800 -
P/RPS 2.14 1.71 1.78 1.58 1.60 1.93 1.81 11.78%
  QoQ % 25.15% -3.93% 12.66% -1.25% -17.10% 6.63% -
  Horiz. % 118.23% 94.48% 98.34% 87.29% 88.40% 106.63% 100.00%
P/EPS 12.83 11.70 14.93 13.37 13.04 14.55 11.90 5.13%
  QoQ % 9.66% -21.63% 11.67% 2.53% -10.38% 22.27% -
  Horiz. % 107.82% 98.32% 125.46% 112.35% 109.58% 122.27% 100.00%
EY 7.79 8.55 6.70 7.48 7.67 6.87 8.40 -4.89%
  QoQ % -8.89% 27.61% -10.43% -2.48% 11.64% -18.21% -
  Horiz. % 92.74% 101.79% 79.76% 89.05% 91.31% 81.79% 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 1.70 1.39 1.52 1.43 1.37 1.66 1.63 2.83%
  QoQ % 22.30% -8.55% 6.29% 4.38% -17.47% 1.84% -
  Horiz. % 104.29% 85.28% 93.25% 87.73% 84.05% 101.84% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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