Highlights

[APOLLO] QoQ TTM Result on 2017-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 30-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -10.89%    YoY -     -51.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 209,628 205,668 208,917 202,465 202,567 208,236 208,186 0.46%
  QoQ % 1.93% -1.56% 3.19% -0.05% -2.72% 0.02% -
  Horiz. % 100.69% 98.79% 100.35% 97.25% 97.30% 100.02% 100.00%
PBT 19,883 20,773 24,663 25,083 27,330 35,786 40,083 -37.26%
  QoQ % -4.28% -15.77% -1.67% -8.22% -23.63% -10.72% -
  Horiz. % 49.60% 51.82% 61.53% 62.58% 68.18% 89.28% 100.00%
Tax -4,465 -4,879 -6,831 -8,200 -8,383 -11,490 -10,300 -42.63%
  QoQ % 8.49% 28.58% 16.70% 2.18% 27.04% -11.55% -
  Horiz. % 43.35% 47.37% 66.32% 79.61% 81.39% 111.55% 100.00%
NP 15,418 15,894 17,832 16,883 18,947 24,296 29,783 -35.45%
  QoQ % -2.99% -10.87% 5.62% -10.89% -22.02% -18.42% -
  Horiz. % 51.77% 53.37% 59.87% 56.69% 63.62% 81.58% 100.00%
NP to SH 15,418 15,894 17,832 16,883 18,947 24,296 29,783 -35.45%
  QoQ % -2.99% -10.87% 5.62% -10.89% -22.02% -18.42% -
  Horiz. % 51.77% 53.37% 59.87% 56.69% 63.62% 81.58% 100.00%
Tax Rate 22.46 % 23.49 % 27.70 % 32.69 % 30.67 % 32.11 % 25.70 % -8.57%
  QoQ % -4.38% -15.20% -15.26% 6.59% -4.48% 24.94% -
  Horiz. % 87.39% 91.40% 107.78% 127.20% 119.34% 124.94% 100.00%
Total Cost 194,210 189,774 191,085 185,582 183,620 183,940 178,403 5.81%
  QoQ % 2.34% -0.69% 2.97% 1.07% -0.17% 3.10% -
  Horiz. % 108.86% 106.37% 107.11% 104.02% 102.92% 103.10% 100.00%
Net Worth 259,200 256,000 253,600 248,799 267,999 263,199 257,600 0.41%
  QoQ % 1.25% 0.95% 1.93% -7.16% 1.82% 2.17% -
  Horiz. % 100.62% 99.38% 98.45% 96.58% 104.04% 102.17% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 20,000 20,000 20,000 23,986 23,986 23,986 23,986 -11.38%
  QoQ % 0.00% 0.00% -16.62% 0.00% 0.00% 0.00% -
  Horiz. % 83.38% 83.38% 83.38% 100.00% 100.00% 100.00% 100.00%
Div Payout % 129.72 % 125.83 % 112.16 % 142.07 % 126.60 % 98.73 % 80.54 % 37.28%
  QoQ % 3.09% 12.19% -21.05% 12.22% 28.23% 22.59% -
  Horiz. % 161.06% 156.23% 139.26% 176.40% 157.19% 122.59% 100.00%
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 259,200 256,000 253,600 248,799 267,999 263,199 257,600 0.41%
  QoQ % 1.25% 0.95% 1.93% -7.16% 1.82% 2.17% -
  Horiz. % 100.62% 99.38% 98.45% 96.58% 104.04% 102.17% 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 7.35 % 7.73 % 8.54 % 8.34 % 9.35 % 11.67 % 14.31 % -35.79%
  QoQ % -4.92% -9.48% 2.40% -10.80% -19.88% -18.45% -
  Horiz. % 51.36% 54.02% 59.68% 58.28% 65.34% 81.55% 100.00%
ROE 5.95 % 6.21 % 7.03 % 6.79 % 7.07 % 9.23 % 11.56 % -35.70%
  QoQ % -4.19% -11.66% 3.53% -3.96% -23.40% -20.16% -
  Horiz. % 51.47% 53.72% 60.81% 58.74% 61.16% 79.84% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 262.04 257.09 261.15 253.08 253.21 260.30 260.23 0.46%
  QoQ % 1.93% -1.55% 3.19% -0.05% -2.72% 0.03% -
  Horiz. % 100.70% 98.79% 100.35% 97.25% 97.30% 100.03% 100.00%
EPS 19.27 19.87 22.29 21.10 23.68 30.37 37.23 -35.46%
  QoQ % -3.02% -10.86% 5.64% -10.90% -22.03% -18.43% -
  Horiz. % 51.76% 53.37% 59.87% 56.67% 63.60% 81.57% 100.00%
DPS 25.00 25.00 25.00 30.00 30.00 30.00 30.00 -11.42%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 100.00% 100.00% 100.00%
NAPS 3.2400 3.2000 3.1700 3.1100 3.3500 3.2900 3.2200 0.41%
  QoQ % 1.25% 0.95% 1.93% -7.16% 1.82% 2.17% -
  Horiz. % 100.62% 99.38% 98.45% 96.58% 104.04% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 262.04 257.09 261.15 253.08 253.21 260.30 260.23 0.46%
  QoQ % 1.93% -1.55% 3.19% -0.05% -2.72% 0.03% -
  Horiz. % 100.70% 98.79% 100.35% 97.25% 97.30% 100.03% 100.00%
EPS 19.27 19.87 22.29 21.10 23.68 30.37 37.23 -35.46%
  QoQ % -3.02% -10.86% 5.64% -10.90% -22.03% -18.43% -
  Horiz. % 51.76% 53.37% 59.87% 56.67% 63.60% 81.57% 100.00%
DPS 25.00 25.00 25.00 30.00 30.00 30.00 30.00 -11.42%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 100.00% 100.00% 100.00%
NAPS 3.2400 3.2000 3.1700 3.1100 3.3500 3.2900 3.2200 0.41%
  QoQ % 1.25% 0.95% 1.93% -7.16% 1.82% 2.17% -
  Horiz. % 100.62% 99.38% 98.45% 96.58% 104.04% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 4.9700 5.2000 5.0000 5.0200 6.1600 6.1100 5.9500 -
P/RPS 1.90 2.02 1.91 1.98 2.43 2.35 2.29 -11.67%
  QoQ % -5.94% 5.76% -3.54% -18.52% 3.40% 2.62% -
  Horiz. % 82.97% 88.21% 83.41% 86.46% 106.11% 102.62% 100.00%
P/EPS 25.79 26.17 22.43 23.79 26.01 20.12 15.98 37.47%
  QoQ % -1.45% 16.67% -5.72% -8.54% 29.27% 25.91% -
  Horiz. % 161.39% 163.77% 140.36% 148.87% 162.77% 125.91% 100.00%
EY 3.88 3.82 4.46 4.20 3.84 4.97 6.26 -27.24%
  QoQ % 1.57% -14.35% 6.19% 9.37% -22.74% -20.61% -
  Horiz. % 61.98% 61.02% 71.25% 67.09% 61.34% 79.39% 100.00%
DY 5.03 4.81 5.00 5.98 4.87 4.91 5.04 -0.13%
  QoQ % 4.57% -3.80% -16.39% 22.79% -0.81% -2.58% -
  Horiz. % 99.80% 95.44% 99.21% 118.65% 96.63% 97.42% 100.00%
P/NAPS 1.53 1.62 1.58 1.61 1.84 1.86 1.85 -11.86%
  QoQ % -5.56% 2.53% -1.86% -12.50% -1.08% 0.54% -
  Horiz. % 82.70% 87.57% 85.41% 87.03% 99.46% 100.54% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 28/12/17 24/08/17 23/06/17 30/03/17 29/12/16 29/08/16 29/06/16 -
Price 4.5000 5.0500 5.0000 5.1400 5.4000 6.1200 5.6500 -
P/RPS 1.72 1.96 1.91 2.03 2.13 2.35 2.17 -14.32%
  QoQ % -12.24% 2.62% -5.91% -4.69% -9.36% 8.29% -
  Horiz. % 79.26% 90.32% 88.02% 93.55% 98.16% 108.29% 100.00%
P/EPS 23.35 25.42 22.43 24.36 22.80 20.15 15.18 33.15%
  QoQ % -8.14% 13.33% -7.92% 6.84% 13.15% 32.74% -
  Horiz. % 153.82% 167.46% 147.76% 160.47% 150.20% 132.74% 100.00%
EY 4.28 3.93 4.46 4.11 4.39 4.96 6.59 -24.94%
  QoQ % 8.91% -11.88% 8.52% -6.38% -11.49% -24.73% -
  Horiz. % 64.95% 59.64% 67.68% 62.37% 66.62% 75.27% 100.00%
DY 5.56 4.95 5.00 5.84 5.56 4.90 5.31 3.11%
  QoQ % 12.32% -1.00% -14.38% 5.04% 13.47% -7.72% -
  Horiz. % 104.71% 93.22% 94.16% 109.98% 104.71% 92.28% 100.00%
P/NAPS 1.39 1.58 1.58 1.65 1.61 1.86 1.75 -14.20%
  QoQ % -12.03% 0.00% -4.24% 2.48% -13.44% 6.29% -
  Horiz. % 79.43% 90.29% 90.29% 94.29% 92.00% 106.29% 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
 
 

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