Highlights

[APOLLO] QoQ TTM Result on 2017-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -10.87%    YoY -     -34.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 190,818 204,605 209,628 205,668 208,917 202,465 202,567 -3.92%
  QoQ % -6.74% -2.40% 1.93% -1.56% 3.19% -0.05% -
  Horiz. % 94.20% 101.01% 103.49% 101.53% 103.13% 99.95% 100.00%
PBT 14,725 16,754 19,883 20,773 24,663 25,083 27,330 -33.86%
  QoQ % -12.11% -15.74% -4.28% -15.77% -1.67% -8.22% -
  Horiz. % 53.88% 61.30% 72.75% 76.01% 90.24% 91.78% 100.00%
Tax -3,654 -4,346 -4,465 -4,879 -6,831 -8,200 -8,383 -42.60%
  QoQ % 15.92% 2.67% 8.49% 28.58% 16.70% 2.18% -
  Horiz. % 43.59% 51.84% 53.26% 58.20% 81.49% 97.82% 100.00%
NP 11,071 12,408 15,418 15,894 17,832 16,883 18,947 -30.18%
  QoQ % -10.78% -19.52% -2.99% -10.87% 5.62% -10.89% -
  Horiz. % 58.43% 65.49% 81.37% 83.89% 94.12% 89.11% 100.00%
NP to SH 11,071 12,408 15,418 15,894 17,832 16,883 18,947 -30.18%
  QoQ % -10.78% -19.52% -2.99% -10.87% 5.62% -10.89% -
  Horiz. % 58.43% 65.49% 81.37% 83.89% 94.12% 89.11% 100.00%
Tax Rate 24.81 % 25.94 % 22.46 % 23.49 % 27.70 % 32.69 % 30.67 % -13.22%
  QoQ % -4.36% 15.49% -4.38% -15.20% -15.26% 6.59% -
  Horiz. % 80.89% 84.58% 73.23% 76.59% 90.32% 106.59% 100.00%
Total Cost 179,747 192,197 194,210 189,774 191,085 185,582 183,620 -1.42%
  QoQ % -6.48% -1.04% 2.34% -0.69% 2.97% 1.07% -
  Horiz. % 97.89% 104.67% 105.77% 103.35% 104.07% 101.07% 100.00%
Net Worth 243,999 241,599 259,200 256,000 253,600 248,799 267,999 -6.08%
  QoQ % 0.99% -6.79% 1.25% 0.95% 1.93% -7.16% -
  Horiz. % 91.04% 90.15% 96.72% 95.52% 94.63% 92.84% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 16,000 20,000 20,000 20,000 20,000 23,986 23,986 -23.71%
  QoQ % -20.00% 0.00% 0.00% 0.00% -16.62% 0.00% -
  Horiz. % 66.70% 83.38% 83.38% 83.38% 83.38% 100.00% 100.00%
Div Payout % 144.52 % 161.19 % 129.72 % 125.83 % 112.16 % 142.07 % 126.60 % 9.25%
  QoQ % -10.34% 24.26% 3.09% 12.19% -21.05% 12.22% -
  Horiz. % 114.15% 127.32% 102.46% 99.39% 88.59% 112.22% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 243,999 241,599 259,200 256,000 253,600 248,799 267,999 -6.08%
  QoQ % 0.99% -6.79% 1.25% 0.95% 1.93% -7.16% -
  Horiz. % 91.04% 90.15% 96.72% 95.52% 94.63% 92.84% 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 5.80 % 6.06 % 7.35 % 7.73 % 8.54 % 8.34 % 9.35 % -27.33%
  QoQ % -4.29% -17.55% -4.92% -9.48% 2.40% -10.80% -
  Horiz. % 62.03% 64.81% 78.61% 82.67% 91.34% 89.20% 100.00%
ROE 4.54 % 5.14 % 5.95 % 6.21 % 7.03 % 6.79 % 7.07 % -25.63%
  QoQ % -11.67% -13.61% -4.19% -11.66% 3.53% -3.96% -
  Horiz. % 64.21% 72.70% 84.16% 87.84% 99.43% 96.04% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 238.52 255.76 262.04 257.09 261.15 253.08 253.21 -3.92%
  QoQ % -6.74% -2.40% 1.93% -1.55% 3.19% -0.05% -
  Horiz. % 94.20% 101.01% 103.49% 101.53% 103.14% 99.95% 100.00%
EPS 13.84 15.51 19.27 19.87 22.29 21.10 23.68 -30.16%
  QoQ % -10.77% -19.51% -3.02% -10.86% 5.64% -10.90% -
  Horiz. % 58.45% 65.50% 81.38% 83.91% 94.13% 89.10% 100.00%
DPS 20.00 25.00 25.00 25.00 25.00 30.00 30.00 -23.74%
  QoQ % -20.00% 0.00% 0.00% 0.00% -16.67% 0.00% -
  Horiz. % 66.67% 83.33% 83.33% 83.33% 83.33% 100.00% 100.00%
NAPS 3.0500 3.0200 3.2400 3.2000 3.1700 3.1100 3.3500 -6.08%
  QoQ % 0.99% -6.79% 1.25% 0.95% 1.93% -7.16% -
  Horiz. % 91.04% 90.15% 96.72% 95.52% 94.63% 92.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 238.52 255.76 262.04 257.09 261.15 253.08 253.21 -3.92%
  QoQ % -6.74% -2.40% 1.93% -1.55% 3.19% -0.05% -
  Horiz. % 94.20% 101.01% 103.49% 101.53% 103.14% 99.95% 100.00%
EPS 13.84 15.51 19.27 19.87 22.29 21.10 23.68 -30.16%
  QoQ % -10.77% -19.51% -3.02% -10.86% 5.64% -10.90% -
  Horiz. % 58.45% 65.50% 81.38% 83.91% 94.13% 89.10% 100.00%
DPS 20.00 25.00 25.00 25.00 25.00 30.00 30.00 -23.74%
  QoQ % -20.00% 0.00% 0.00% 0.00% -16.67% 0.00% -
  Horiz. % 66.67% 83.33% 83.33% 83.33% 83.33% 100.00% 100.00%
NAPS 3.0500 3.0200 3.2400 3.2000 3.1700 3.1100 3.3500 -6.08%
  QoQ % 0.99% -6.79% 1.25% 0.95% 1.93% -7.16% -
  Horiz. % 91.04% 90.15% 96.72% 95.52% 94.63% 92.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.9100 4.4400 4.9700 5.2000 5.0000 5.0200 6.1600 -
P/RPS 1.64 1.74 1.90 2.02 1.91 1.98 2.43 -23.11%
  QoQ % -5.75% -8.42% -5.94% 5.76% -3.54% -18.52% -
  Horiz. % 67.49% 71.60% 78.19% 83.13% 78.60% 81.48% 100.00%
P/EPS 28.25 28.63 25.79 26.17 22.43 23.79 26.01 5.68%
  QoQ % -1.33% 11.01% -1.45% 16.67% -5.72% -8.54% -
  Horiz. % 108.61% 110.07% 99.15% 100.62% 86.24% 91.46% 100.00%
EY 3.54 3.49 3.88 3.82 4.46 4.20 3.84 -5.29%
  QoQ % 1.43% -10.05% 1.57% -14.35% 6.19% 9.37% -
  Horiz. % 92.19% 90.89% 101.04% 99.48% 116.15% 109.38% 100.00%
DY 5.12 5.63 5.03 4.81 5.00 5.98 4.87 3.40%
  QoQ % -9.06% 11.93% 4.57% -3.80% -16.39% 22.79% -
  Horiz. % 105.13% 115.61% 103.29% 98.77% 102.67% 122.79% 100.00%
P/NAPS 1.28 1.47 1.53 1.62 1.58 1.61 1.84 -21.54%
  QoQ % -12.93% -3.92% -5.56% 2.53% -1.86% -12.50% -
  Horiz. % 69.57% 79.89% 83.15% 88.04% 85.87% 87.50% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 28/12/17 24/08/17 23/06/17 30/03/17 29/12/16 -
Price 4.1600 4.0300 4.5000 5.0500 5.0000 5.1400 5.4000 -
P/RPS 1.74 1.58 1.72 1.96 1.91 2.03 2.13 -12.65%
  QoQ % 10.13% -8.14% -12.24% 2.62% -5.91% -4.69% -
  Horiz. % 81.69% 74.18% 80.75% 92.02% 89.67% 95.31% 100.00%
P/EPS 30.06 25.98 23.35 25.42 22.43 24.36 22.80 20.30%
  QoQ % 15.70% 11.26% -8.14% 13.33% -7.92% 6.84% -
  Horiz. % 131.84% 113.95% 102.41% 111.49% 98.38% 106.84% 100.00%
EY 3.33 3.85 4.28 3.93 4.46 4.11 4.39 -16.87%
  QoQ % -13.51% -10.05% 8.91% -11.88% 8.52% -6.38% -
  Horiz. % 75.85% 87.70% 97.49% 89.52% 101.59% 93.62% 100.00%
DY 4.81 6.20 5.56 4.95 5.00 5.84 5.56 -9.23%
  QoQ % -22.42% 11.51% 12.32% -1.00% -14.38% 5.04% -
  Horiz. % 86.51% 111.51% 100.00% 89.03% 89.93% 105.04% 100.00%
P/NAPS 1.36 1.33 1.39 1.58 1.58 1.65 1.61 -10.67%
  QoQ % 2.26% -4.32% -12.03% 0.00% -4.24% 2.48% -
  Horiz. % 84.47% 82.61% 86.34% 98.14% 98.14% 102.48% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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