Highlights

[APOLLO] QoQ TTM Result on 2014-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 22-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -6.27%    YoY -     -20.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 210,949 212,627 219,257 217,794 214,638 220,506 215,995 -1.57%
  QoQ % -0.79% -3.02% 0.67% 1.47% -2.66% 2.09% -
  Horiz. % 97.66% 98.44% 101.51% 100.83% 99.37% 102.09% 100.00%
PBT 38,683 34,056 36,477 36,401 37,970 43,605 43,909 -8.12%
  QoQ % 13.59% -6.64% 0.21% -4.13% -12.92% -0.69% -
  Horiz. % 88.10% 77.56% 83.07% 82.90% 86.47% 99.31% 100.00%
Tax -7,919 -8,762 -10,631 -9,714 -9,497 -10,135 -10,397 -16.64%
  QoQ % 9.62% 17.58% -9.44% -2.28% 6.30% 2.52% -
  Horiz. % 76.17% 84.27% 102.25% 93.43% 91.34% 97.48% 100.00%
NP 30,764 25,294 25,846 26,687 28,473 33,470 33,512 -5.56%
  QoQ % 21.63% -2.14% -3.15% -6.27% -14.93% -0.13% -
  Horiz. % 91.80% 75.48% 77.12% 79.63% 84.96% 99.87% 100.00%
NP to SH 30,764 25,294 25,846 26,687 28,473 33,470 33,512 -5.56%
  QoQ % 21.63% -2.14% -3.15% -6.27% -14.93% -0.13% -
  Horiz. % 91.80% 75.48% 77.12% 79.63% 84.96% 99.87% 100.00%
Tax Rate 20.47 % 25.73 % 29.14 % 26.69 % 25.01 % 23.24 % 23.68 % -9.28%
  QoQ % -20.44% -11.70% 9.18% 6.72% 7.62% -1.86% -
  Horiz. % 86.44% 108.66% 123.06% 112.71% 105.62% 98.14% 100.00%
Total Cost 180,185 187,333 193,411 191,107 186,165 187,036 182,483 -0.84%
  QoQ % -3.82% -3.14% 1.21% 2.65% -0.47% 2.50% -
  Horiz. % 98.74% 102.66% 105.99% 104.73% 102.02% 102.50% 100.00%
Net Worth 259,200 248,799 242,399 254,400 249,599 243,999 236,800 6.23%
  QoQ % 4.18% 2.64% -4.72% 1.92% 2.30% 3.04% -
  Horiz. % 109.46% 105.07% 102.36% 107.43% 105.41% 103.04% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 259,200 248,799 242,399 254,400 249,599 243,999 236,800 6.23%
  QoQ % 4.18% 2.64% -4.72% 1.92% 2.30% 3.04% -
  Horiz. % 109.46% 105.07% 102.36% 107.43% 105.41% 103.04% 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
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 14.58 % 11.90 % 11.79 % 12.25 % 13.27 % 15.18 % 15.52 % -4.09%
  QoQ % 22.52% 0.93% -3.76% -7.69% -12.58% -2.19% -
  Horiz. % 93.94% 76.68% 75.97% 78.93% 85.50% 97.81% 100.00%
ROE 11.87 % 10.17 % 10.66 % 10.49 % 11.41 % 13.72 % 14.15 % -11.08%
  QoQ % 16.72% -4.60% 1.62% -8.06% -16.84% -3.04% -
  Horiz. % 83.89% 71.87% 75.34% 74.13% 80.64% 96.96% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 263.69 265.78 274.07 272.24 268.30 275.63 269.99 -1.57%
  QoQ % -0.79% -3.02% 0.67% 1.47% -2.66% 2.09% -
  Horiz. % 97.67% 98.44% 101.51% 100.83% 99.37% 102.09% 100.00%
EPS 38.46 31.62 32.31 33.36 35.59 41.84 41.89 -5.55%
  QoQ % 21.63% -2.14% -3.15% -6.27% -14.94% -0.12% -
  Horiz. % 91.81% 75.48% 77.13% 79.64% 84.96% 99.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2400 3.1100 3.0300 3.1800 3.1200 3.0500 2.9600 6.23%
  QoQ % 4.18% 2.64% -4.72% 1.92% 2.30% 3.04% -
  Horiz. % 109.46% 105.07% 102.36% 107.43% 105.41% 103.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 263.69 265.78 274.07 272.24 268.30 275.63 269.99 -1.57%
  QoQ % -0.79% -3.02% 0.67% 1.47% -2.66% 2.09% -
  Horiz. % 97.67% 98.44% 101.51% 100.83% 99.37% 102.09% 100.00%
EPS 38.46 31.62 32.31 33.36 35.59 41.84 41.89 -5.55%
  QoQ % 21.63% -2.14% -3.15% -6.27% -14.94% -0.12% -
  Horiz. % 91.81% 75.48% 77.13% 79.64% 84.96% 99.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2400 3.1100 3.0300 3.1800 3.1200 3.0500 2.9600 6.23%
  QoQ % 4.18% 2.64% -4.72% 1.92% 2.30% 3.04% -
  Horiz. % 109.46% 105.07% 102.36% 107.43% 105.41% 103.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.7000 4.5200 4.3200 5.0000 4.9800 4.7900 4.5800 -
P/RPS 1.78 1.70 1.58 1.84 1.86 1.74 1.70 3.12%
  QoQ % 4.71% 7.59% -14.13% -1.08% 6.90% 2.35% -
  Horiz. % 104.71% 100.00% 92.94% 108.24% 109.41% 102.35% 100.00%
P/EPS 12.22 14.30 13.37 14.99 13.99 11.45 10.93 7.74%
  QoQ % -14.55% 6.96% -10.81% 7.15% 22.18% 4.76% -
  Horiz. % 111.80% 130.83% 122.32% 137.15% 128.00% 104.76% 100.00%
EY 8.18 7.00 7.48 6.67 7.15 8.73 9.15 -7.22%
  QoQ % 16.86% -6.42% 12.14% -6.71% -18.10% -4.59% -
  Horiz. % 89.40% 76.50% 81.75% 72.90% 78.14% 95.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.45 1.45 1.43 1.57 1.60 1.57 1.55 -4.36%
  QoQ % 0.00% 1.40% -8.92% -1.87% 1.91% 1.29% -
  Horiz. % 93.55% 93.55% 92.26% 101.29% 103.23% 101.29% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 27/08/15 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 28/03/14 -
Price 4.5000 4.7200 4.3200 4.3500 5.1800 4.9800 4.6800 -
P/RPS 1.71 1.78 1.58 1.60 1.93 1.81 1.73 -0.77%
  QoQ % -3.93% 12.66% -1.25% -17.10% 6.63% 4.62% -
  Horiz. % 98.84% 102.89% 91.33% 92.49% 111.56% 104.62% 100.00%
P/EPS 11.70 14.93 13.37 13.04 14.55 11.90 11.17 3.15%
  QoQ % -21.63% 11.67% 2.53% -10.38% 22.27% 6.54% -
  Horiz. % 104.74% 133.66% 119.70% 116.74% 130.26% 106.54% 100.00%
EY 8.55 6.70 7.48 7.67 6.87 8.40 8.95 -3.01%
  QoQ % 27.61% -10.43% -2.48% 11.64% -18.21% -6.15% -
  Horiz. % 95.53% 74.86% 83.58% 85.70% 76.76% 93.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.39 1.52 1.43 1.37 1.66 1.63 1.58 -8.21%
  QoQ % -8.55% 6.29% 4.38% -17.47% 1.84% 3.16% -
  Horiz. % 87.97% 96.20% 90.51% 86.71% 105.06% 103.16% 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