Highlights

[APOLLO] QoQ TTM Result on 2012-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     13.21%    YoY -     91.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 221,420 222,746 224,242 217,123 210,064 200,549 189,029 11.13%
  QoQ % -0.60% -0.67% 3.28% 3.36% 4.74% 6.09% -
  Horiz. % 117.14% 117.84% 118.63% 114.86% 111.13% 106.09% 100.00%
PBT 45,921 42,450 42,365 38,617 34,444 28,593 22,565 60.66%
  QoQ % 8.18% 0.20% 9.71% 12.12% 20.46% 26.71% -
  Horiz. % 203.51% 188.12% 187.75% 171.14% 152.64% 126.71% 100.00%
Tax -11,140 -10,366 -8,673 -8,542 -7,879 -6,853 -7,551 29.63%
  QoQ % -7.47% -19.52% -1.53% -8.41% -14.97% 9.24% -
  Horiz. % 147.53% 137.28% 114.86% 113.12% 104.34% 90.76% 100.00%
NP 34,781 32,084 33,692 30,075 26,565 21,740 15,014 75.17%
  QoQ % 8.41% -4.77% 12.03% 13.21% 22.19% 44.80% -
  Horiz. % 231.66% 213.69% 224.40% 200.31% 176.93% 144.80% 100.00%
NP to SH 34,781 32,084 33,692 30,075 26,565 21,740 15,014 75.17%
  QoQ % 8.41% -4.77% 12.03% 13.21% 22.19% 44.80% -
  Horiz. % 231.66% 213.69% 224.40% 200.31% 176.93% 144.80% 100.00%
Tax Rate 24.26 % 24.42 % 20.47 % 22.12 % 22.87 % 23.97 % 33.46 % -19.31%
  QoQ % -0.66% 19.30% -7.46% -3.28% -4.59% -28.36% -
  Horiz. % 72.50% 72.98% 61.18% 66.11% 68.35% 71.64% 100.00%
Total Cost 186,639 190,662 190,550 187,048 183,499 178,809 174,015 4.78%
  QoQ % -2.11% 0.06% 1.87% 1.93% 2.62% 2.75% -
  Horiz. % 107.25% 109.57% 109.50% 107.49% 105.45% 102.75% 100.00%
Net Worth 240,799 230,400 223,199 229,599 222,399 215,200 205,599 11.12%
  QoQ % 4.51% 3.23% -2.79% 3.24% 3.35% 4.67% -
  Horiz. % 117.12% 112.06% 108.56% 111.67% 108.17% 104.67% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 0 16,000 16,000 16,000 16,000 15,994 15,994 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.03% 0.00% -
  Horiz. % 0.00% 100.03% 100.03% 100.03% 100.03% 100.00% 100.00%
Div Payout % - % 49.87 % 47.49 % 53.20 % 60.23 % 73.57 % 106.53 % -
  QoQ % 0.00% 5.01% -10.73% -11.67% -18.13% -30.94% -
  Horiz. % 0.00% 46.81% 44.58% 49.94% 56.54% 69.06% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 240,799 230,400 223,199 229,599 222,399 215,200 205,599 11.12%
  QoQ % 4.51% 3.23% -2.79% 3.24% 3.35% 4.67% -
  Horiz. % 117.12% 112.06% 108.56% 111.67% 108.17% 104.67% 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.71 % 14.40 % 15.02 % 13.85 % 12.65 % 10.84 % 7.94 % 57.67%
  QoQ % 9.10% -4.13% 8.45% 9.49% 16.70% 36.52% -
  Horiz. % 197.86% 181.36% 189.17% 174.43% 159.32% 136.52% 100.00%
ROE 14.44 % 13.93 % 15.09 % 13.10 % 11.94 % 10.10 % 7.30 % 57.64%
  QoQ % 3.66% -7.69% 15.19% 9.72% 18.22% 38.36% -
  Horiz. % 197.81% 190.82% 206.71% 179.45% 163.56% 138.36% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 276.78 278.43 280.30 271.40 262.58 250.69 236.29 11.13%
  QoQ % -0.59% -0.67% 3.28% 3.36% 4.74% 6.09% -
  Horiz. % 117.14% 117.83% 118.63% 114.86% 111.13% 106.09% 100.00%
EPS 43.48 40.11 42.12 37.59 33.21 27.18 18.77 75.16%
  QoQ % 8.40% -4.77% 12.05% 13.19% 22.19% 44.81% -
  Horiz. % 231.65% 213.69% 224.40% 200.27% 176.93% 144.81% 100.00%
DPS 0.00 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. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.0100 2.8800 2.7900 2.8700 2.7800 2.6900 2.5700 11.12%
  QoQ % 4.51% 3.23% -2.79% 3.24% 3.35% 4.67% -
  Horiz. % 117.12% 112.06% 108.56% 111.67% 108.17% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 276.78 278.43 280.30 271.40 262.58 250.69 236.29 11.13%
  QoQ % -0.59% -0.67% 3.28% 3.36% 4.74% 6.09% -
  Horiz. % 117.14% 117.83% 118.63% 114.86% 111.13% 106.09% 100.00%
EPS 43.48 40.11 42.12 37.59 33.21 27.18 18.77 75.16%
  QoQ % 8.40% -4.77% 12.05% 13.19% 22.19% 44.81% -
  Horiz. % 231.65% 213.69% 224.40% 200.27% 176.93% 144.81% 100.00%
DPS 0.00 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. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.0100 2.8800 2.7900 2.8700 2.7800 2.6900 2.5700 11.12%
  QoQ % 4.51% 3.23% -2.79% 3.24% 3.35% 4.67% -
  Horiz. % 117.12% 112.06% 108.56% 111.67% 108.17% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.1300 3.8100 3.2300 3.3200 3.1600 2.9300 3.0000 -
P/RPS 1.49 1.37 1.15 1.22 1.20 1.17 1.27 11.25%
  QoQ % 8.76% 19.13% -5.74% 1.67% 2.56% -7.87% -
  Horiz. % 117.32% 107.87% 90.55% 96.06% 94.49% 92.13% 100.00%
P/EPS 9.50 9.50 7.67 8.83 9.52 10.78 15.99 -29.35%
  QoQ % 0.00% 23.86% -13.14% -7.25% -11.69% -32.58% -
  Horiz. % 59.41% 59.41% 47.97% 55.22% 59.54% 67.42% 100.00%
EY 10.53 10.53 13.04 11.32 10.51 9.27 6.26 41.48%
  QoQ % 0.00% -19.25% 15.19% 7.71% 13.38% 48.08% -
  Horiz. % 168.21% 168.21% 208.31% 180.83% 167.89% 148.08% 100.00%
DY 0.00 5.25 6.19 6.02 6.33 6.83 6.67 -
  QoQ % 0.00% -15.19% 2.82% -4.90% -7.32% 2.40% -
  Horiz. % 0.00% 78.71% 92.80% 90.25% 94.90% 102.40% 100.00%
P/NAPS 1.37 1.32 1.16 1.16 1.14 1.09 1.17 11.10%
  QoQ % 3.79% 13.79% 0.00% 1.75% 4.59% -6.84% -
  Horiz. % 117.09% 112.82% 99.15% 99.15% 97.44% 93.16% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/08/13 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 22/03/12 -
Price 4.1400 4.2000 3.5500 3.1200 3.2300 2.9500 3.0200 -
P/RPS 1.50 1.51 1.27 1.15 1.23 1.18 1.28 11.16%
  QoQ % -0.66% 18.90% 10.43% -6.50% 4.24% -7.81% -
  Horiz. % 117.19% 117.97% 99.22% 89.84% 96.09% 92.19% 100.00%
P/EPS 9.52 10.47 8.43 8.30 9.73 10.86 16.09 -29.54%
  QoQ % -9.07% 24.20% 1.57% -14.70% -10.41% -32.50% -
  Horiz. % 59.17% 65.07% 52.39% 51.58% 60.47% 67.50% 100.00%
EY 10.50 9.55 11.86 12.05 10.28 9.21 6.21 41.97%
  QoQ % 9.95% -19.48% -1.58% 17.22% 11.62% 48.31% -
  Horiz. % 169.08% 153.78% 190.98% 194.04% 165.54% 148.31% 100.00%
DY 0.00 4.76 5.63 6.41 6.19 6.78 6.62 -
  QoQ % 0.00% -15.45% -12.17% 3.55% -8.70% 2.42% -
  Horiz. % 0.00% 71.90% 85.05% 96.83% 93.50% 102.42% 100.00%
P/NAPS 1.38 1.46 1.27 1.09 1.16 1.10 1.18 11.01%
  QoQ % -5.48% 14.96% 16.51% -6.03% 5.45% -6.78% -
  Horiz. % 116.95% 123.73% 107.63% 92.37% 98.31% 93.22% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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