Highlights

[APOLLO] QoQ TTM Result on 2013-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 16-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -3.02%    YoY -     12.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 214,638 220,506 215,995 217,373 221,420 222,746 224,242 -2.88%
  QoQ % -2.66% 2.09% -0.63% -1.83% -0.60% -0.67% -
  Horiz. % 95.72% 98.33% 96.32% 96.94% 98.74% 99.33% 100.00%
PBT 37,970 43,605 43,909 44,286 45,921 42,450 42,365 -7.06%
  QoQ % -12.92% -0.69% -0.85% -3.56% 8.18% 0.20% -
  Horiz. % 89.63% 102.93% 103.64% 104.53% 108.39% 100.20% 100.00%
Tax -9,497 -10,135 -10,397 -10,556 -11,140 -10,366 -8,673 6.26%
  QoQ % 6.30% 2.52% 1.51% 5.24% -7.47% -19.52% -
  Horiz. % 109.50% 116.86% 119.88% 121.71% 128.44% 119.52% 100.00%
NP 28,473 33,470 33,512 33,730 34,781 32,084 33,692 -10.64%
  QoQ % -14.93% -0.13% -0.65% -3.02% 8.41% -4.77% -
  Horiz. % 84.51% 99.34% 99.47% 100.11% 103.23% 95.23% 100.00%
NP to SH 28,473 33,470 33,512 33,730 34,781 32,084 33,692 -10.64%
  QoQ % -14.93% -0.13% -0.65% -3.02% 8.41% -4.77% -
  Horiz. % 84.51% 99.34% 99.47% 100.11% 103.23% 95.23% 100.00%
Tax Rate 25.01 % 23.24 % 23.68 % 23.84 % 24.26 % 24.42 % 20.47 % 14.33%
  QoQ % 7.62% -1.86% -0.67% -1.73% -0.66% 19.30% -
  Horiz. % 122.18% 113.53% 115.68% 116.46% 118.51% 119.30% 100.00%
Total Cost 186,165 187,036 182,483 183,643 186,639 190,662 190,550 -1.54%
  QoQ % -0.47% 2.50% -0.63% -1.61% -2.11% 0.06% -
  Horiz. % 97.70% 98.16% 95.77% 96.38% 97.95% 100.06% 100.00%
Net Worth 249,599 243,999 236,800 247,999 240,799 230,400 223,199 7.76%
  QoQ % 2.30% 3.04% -4.52% 2.99% 4.51% 3.23% -
  Horiz. % 111.83% 109.32% 106.09% 111.11% 107.89% 103.23% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 0 0 0 0 0 16,000 16,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 49.87 % 47.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.01% 100.00%
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 249,599 243,999 236,800 247,999 240,799 230,400 223,199 7.76%
  QoQ % 2.30% 3.04% -4.52% 2.99% 4.51% 3.23% -
  Horiz. % 111.83% 109.32% 106.09% 111.11% 107.89% 103.23% 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.27 % 15.18 % 15.52 % 15.52 % 15.71 % 14.40 % 15.02 % -7.95%
  QoQ % -12.58% -2.19% 0.00% -1.21% 9.10% -4.13% -
  Horiz. % 88.35% 101.07% 103.33% 103.33% 104.59% 95.87% 100.00%
ROE 11.41 % 13.72 % 14.15 % 13.60 % 14.44 % 13.93 % 15.09 % -17.05%
  QoQ % -16.84% -3.04% 4.04% -5.82% 3.66% -7.69% -
  Horiz. % 75.61% 90.92% 93.77% 90.13% 95.69% 92.31% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 268.30 275.63 269.99 271.72 276.78 278.43 280.30 -2.88%
  QoQ % -2.66% 2.09% -0.64% -1.83% -0.59% -0.67% -
  Horiz. % 95.72% 98.33% 96.32% 96.94% 98.74% 99.33% 100.00%
EPS 35.59 41.84 41.89 42.16 43.48 40.11 42.12 -10.65%
  QoQ % -14.94% -0.12% -0.64% -3.04% 8.40% -4.77% -
  Horiz. % 84.50% 99.34% 99.45% 100.09% 103.23% 95.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.1200 3.0500 2.9600 3.1000 3.0100 2.8800 2.7900 7.76%
  QoQ % 2.30% 3.04% -4.52% 2.99% 4.51% 3.23% -
  Horiz. % 111.83% 109.32% 106.09% 111.11% 107.89% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 268.30 275.63 269.99 271.72 276.78 278.43 280.30 -2.88%
  QoQ % -2.66% 2.09% -0.64% -1.83% -0.59% -0.67% -
  Horiz. % 95.72% 98.33% 96.32% 96.94% 98.74% 99.33% 100.00%
EPS 35.59 41.84 41.89 42.16 43.48 40.11 42.12 -10.65%
  QoQ % -14.94% -0.12% -0.64% -3.04% 8.40% -4.77% -
  Horiz. % 84.50% 99.34% 99.45% 100.09% 103.23% 95.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.1200 3.0500 2.9600 3.1000 3.0100 2.8800 2.7900 7.76%
  QoQ % 2.30% 3.04% -4.52% 2.99% 4.51% 3.23% -
  Horiz. % 111.83% 109.32% 106.09% 111.11% 107.89% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.9800 4.7900 4.5800 4.9700 4.1300 3.8100 3.2300 -
P/RPS 1.86 1.74 1.70 1.83 1.49 1.37 1.15 37.91%
  QoQ % 6.90% 2.35% -7.10% 22.82% 8.76% 19.13% -
  Horiz. % 161.74% 151.30% 147.83% 159.13% 129.57% 119.13% 100.00%
P/EPS 13.99 11.45 10.93 11.79 9.50 9.50 7.67 49.45%
  QoQ % 22.18% 4.76% -7.29% 24.11% 0.00% 23.86% -
  Horiz. % 182.40% 149.28% 142.50% 153.72% 123.86% 123.86% 100.00%
EY 7.15 8.73 9.15 8.48 10.53 10.53 13.04 -33.08%
  QoQ % -18.10% -4.59% 7.90% -19.47% 0.00% -19.25% -
  Horiz. % 54.83% 66.95% 70.17% 65.03% 80.75% 80.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.25 6.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -15.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.81% 100.00%
P/NAPS 1.60 1.57 1.55 1.60 1.37 1.32 1.16 23.98%
  QoQ % 1.91% 1.29% -3.13% 16.79% 3.79% 13.79% -
  Horiz. % 137.93% 135.34% 133.62% 137.93% 118.10% 113.79% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 28/08/14 25/06/14 28/03/14 16/12/13 30/08/13 25/06/13 28/03/13 -
Price 5.1800 4.9800 4.6800 5.0700 4.1400 4.2000 3.5500 -
P/RPS 1.93 1.81 1.73 1.87 1.50 1.51 1.27 32.28%
  QoQ % 6.63% 4.62% -7.49% 24.67% -0.66% 18.90% -
  Horiz. % 151.97% 142.52% 136.22% 147.24% 118.11% 118.90% 100.00%
P/EPS 14.55 11.90 11.17 12.02 9.52 10.47 8.43 44.03%
  QoQ % 22.27% 6.54% -7.07% 26.26% -9.07% 24.20% -
  Horiz. % 172.60% 141.16% 132.50% 142.59% 112.93% 124.20% 100.00%
EY 6.87 8.40 8.95 8.32 10.50 9.55 11.86 -30.58%
  QoQ % -18.21% -6.15% 7.57% -20.76% 9.95% -19.48% -
  Horiz. % 57.93% 70.83% 75.46% 70.15% 88.53% 80.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.76 5.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -15.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.55% 100.00%
P/NAPS 1.66 1.63 1.58 1.64 1.38 1.46 1.27 19.60%
  QoQ % 1.84% 3.16% -3.66% 18.84% -5.48% 14.96% -
  Horiz. % 130.71% 128.35% 124.41% 129.13% 108.66% 114.96% 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
 
 

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