Highlights

[APOLLO] QoQ TTM Result on 2012-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     22.19%    YoY -     70.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 222,746 224,242 217,123 210,064 200,549 189,029 190,202 11.11%
  QoQ % -0.67% 3.28% 3.36% 4.74% 6.09% -0.62% -
  Horiz. % 117.11% 117.90% 114.15% 110.44% 105.44% 99.38% 100.00%
PBT 42,450 42,365 38,617 34,444 28,593 22,565 21,513 57.39%
  QoQ % 0.20% 9.71% 12.12% 20.46% 26.71% 4.89% -
  Horiz. % 197.32% 196.93% 179.51% 160.11% 132.91% 104.89% 100.00%
Tax -10,366 -8,673 -8,542 -7,879 -6,853 -7,551 -5,784 47.60%
  QoQ % -19.52% -1.53% -8.41% -14.97% 9.24% -30.55% -
  Horiz. % 179.22% 149.95% 147.68% 136.22% 118.48% 130.55% 100.00%
NP 32,084 33,692 30,075 26,565 21,740 15,014 15,729 60.91%
  QoQ % -4.77% 12.03% 13.21% 22.19% 44.80% -4.55% -
  Horiz. % 203.98% 214.20% 191.21% 168.89% 138.22% 95.45% 100.00%
NP to SH 32,084 33,692 30,075 26,565 21,740 15,014 15,729 60.91%
  QoQ % -4.77% 12.03% 13.21% 22.19% 44.80% -4.55% -
  Horiz. % 203.98% 214.20% 191.21% 168.89% 138.22% 95.45% 100.00%
Tax Rate 24.42 % 20.47 % 22.12 % 22.87 % 23.97 % 33.46 % 26.89 % -6.23%
  QoQ % 19.30% -7.46% -3.28% -4.59% -28.36% 24.43% -
  Horiz. % 90.81% 76.12% 82.26% 85.05% 89.14% 124.43% 100.00%
Total Cost 190,662 190,550 187,048 183,499 178,809 174,015 174,473 6.10%
  QoQ % 0.06% 1.87% 1.93% 2.62% 2.75% -0.26% -
  Horiz. % 109.28% 109.21% 107.21% 105.17% 102.49% 99.74% 100.00%
Net Worth 230,400 223,199 229,599 222,399 215,200 205,599 216,104 4.37%
  QoQ % 3.23% -2.79% 3.24% 3.35% 4.67% -4.86% -
  Horiz. % 106.62% 103.28% 106.24% 102.91% 99.58% 95.14% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 16,000 16,000 16,000 16,000 15,994 15,994 15,994 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.00% 100.00% 100.00%
Div Payout % 49.87 % 47.49 % 53.20 % 60.23 % 73.57 % 106.53 % 101.69 % -37.84%
  QoQ % 5.01% -10.73% -11.67% -18.13% -30.94% 4.76% -
  Horiz. % 49.04% 46.70% 52.32% 59.23% 72.35% 104.76% 100.00%
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 230,400 223,199 229,599 222,399 215,200 205,599 216,104 4.37%
  QoQ % 3.23% -2.79% 3.24% 3.35% 4.67% -4.86% -
  Horiz. % 106.62% 103.28% 106.24% 102.91% 99.58% 95.14% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,038 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.95% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 14.40 % 15.02 % 13.85 % 12.65 % 10.84 % 7.94 % 8.27 % 44.78%
  QoQ % -4.13% 8.45% 9.49% 16.70% 36.52% -3.99% -
  Horiz. % 174.12% 181.62% 167.47% 152.96% 131.08% 96.01% 100.00%
ROE 13.93 % 15.09 % 13.10 % 11.94 % 10.10 % 7.30 % 7.28 % 54.19%
  QoQ % -7.69% 15.19% 9.72% 18.22% 38.36% 0.27% -
  Horiz. % 191.35% 207.28% 179.95% 164.01% 138.74% 100.27% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 278.43 280.30 271.40 262.58 250.69 236.29 237.64 11.15%
  QoQ % -0.67% 3.28% 3.36% 4.74% 6.09% -0.57% -
  Horiz. % 117.16% 117.95% 114.21% 110.49% 105.49% 99.43% 100.00%
EPS 40.11 42.12 37.59 33.21 27.18 18.77 19.65 60.98%
  QoQ % -4.77% 12.05% 13.19% 22.19% 44.81% -4.48% -
  Horiz. % 204.12% 214.35% 191.30% 169.01% 138.32% 95.52% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 -
  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%
NAPS 2.8800 2.7900 2.8700 2.7800 2.6900 2.5700 2.7000 4.40%
  QoQ % 3.23% -2.79% 3.24% 3.35% 4.67% -4.81% -
  Horiz. % 106.67% 103.33% 106.30% 102.96% 99.63% 95.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 278.43 280.30 271.40 262.58 250.69 236.29 237.75 11.11%
  QoQ % -0.67% 3.28% 3.36% 4.74% 6.09% -0.61% -
  Horiz. % 117.11% 117.90% 114.15% 110.44% 105.44% 99.39% 100.00%
EPS 40.11 42.12 37.59 33.21 27.18 18.77 19.66 60.93%
  QoQ % -4.77% 12.05% 13.19% 22.19% 44.81% -4.53% -
  Horiz. % 204.02% 214.24% 191.20% 168.92% 138.25% 95.47% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 19.99 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
NAPS 2.8800 2.7900 2.8700 2.7800 2.6900 2.5700 2.7013 4.37%
  QoQ % 3.23% -2.79% 3.24% 3.35% 4.67% -4.86% -
  Horiz. % 106.62% 103.28% 106.25% 102.91% 99.58% 95.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.8100 3.2300 3.3200 3.1600 2.9300 3.0000 3.1400 -
P/RPS 1.37 1.15 1.22 1.20 1.17 1.27 1.32 2.51%
  QoQ % 19.13% -5.74% 1.67% 2.56% -7.87% -3.79% -
  Horiz. % 103.79% 87.12% 92.42% 90.91% 88.64% 96.21% 100.00%
P/EPS 9.50 7.67 8.83 9.52 10.78 15.99 15.98 -29.32%
  QoQ % 23.86% -13.14% -7.25% -11.69% -32.58% 0.06% -
  Horiz. % 59.45% 48.00% 55.26% 59.57% 67.46% 100.06% 100.00%
EY 10.53 13.04 11.32 10.51 9.27 6.26 6.26 41.48%
  QoQ % -19.25% 15.19% 7.71% 13.38% 48.08% 0.00% -
  Horiz. % 168.21% 208.31% 180.83% 167.89% 148.08% 100.00% 100.00%
DY 5.25 6.19 6.02 6.33 6.83 6.67 6.37 -12.11%
  QoQ % -15.19% 2.82% -4.90% -7.32% 2.40% 4.71% -
  Horiz. % 82.42% 97.17% 94.51% 99.37% 107.22% 104.71% 100.00%
P/NAPS 1.32 1.16 1.16 1.14 1.09 1.17 1.16 9.00%
  QoQ % 13.79% 0.00% 1.75% 4.59% -6.84% 0.86% -
  Horiz. % 113.79% 100.00% 100.00% 98.28% 93.97% 100.86% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 22/03/12 22/12/11 -
Price 4.2000 3.5500 3.1200 3.2300 2.9500 3.0200 2.9000 -
P/RPS 1.51 1.27 1.15 1.23 1.18 1.28 1.22 15.29%
  QoQ % 18.90% 10.43% -6.50% 4.24% -7.81% 4.92% -
  Horiz. % 123.77% 104.10% 94.26% 100.82% 96.72% 104.92% 100.00%
P/EPS 10.47 8.43 8.30 9.73 10.86 16.09 14.76 -20.48%
  QoQ % 24.20% 1.57% -14.70% -10.41% -32.50% 9.01% -
  Horiz. % 70.93% 57.11% 56.23% 65.92% 73.58% 109.01% 100.00%
EY 9.55 11.86 12.05 10.28 9.21 6.21 6.78 25.68%
  QoQ % -19.48% -1.58% 17.22% 11.62% 48.31% -8.41% -
  Horiz. % 140.86% 174.93% 177.73% 151.62% 135.84% 91.59% 100.00%
DY 4.76 5.63 6.41 6.19 6.78 6.62 6.90 -21.94%
  QoQ % -15.45% -12.17% 3.55% -8.70% 2.42% -4.06% -
  Horiz. % 68.99% 81.59% 92.90% 89.71% 98.26% 95.94% 100.00%
P/NAPS 1.46 1.27 1.09 1.16 1.10 1.18 1.07 23.04%
  QoQ % 14.96% 16.51% -6.03% 5.45% -6.78% 10.28% -
  Horiz. % 136.45% 118.69% 101.87% 108.41% 102.80% 110.28% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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