Highlights

[APOLLO] YoY Quarter Result on 2010-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     -27.68%    YoY -     -35.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 54,697 56,193 44,673 40,960 41,331 49,268 37,228 6.62%
  YoY % -2.66% 25.79% 9.06% -0.90% -16.11% 32.34% -
  Horiz. % 146.92% 150.94% 120.00% 110.02% 111.02% 132.34% 100.00%
PBT 9,574 9,489 3,461 6,566 9,219 4,025 6,731 6.04%
  YoY % 0.90% 174.17% -47.29% -28.78% 129.04% -40.20% -
  Horiz. % 142.24% 140.97% 51.42% 97.55% 136.96% 59.80% 100.00%
Tax -2,442 -749 -1,447 -1,678 -1,654 1,186 -724 22.44%
  YoY % -226.03% 48.24% 13.77% -1.45% -239.46% 263.81% -
  Horiz. % 337.29% 103.45% 199.86% 231.77% 228.45% -163.81% 100.00%
NP 7,132 8,740 2,014 4,888 7,565 5,211 6,007 2.90%
  YoY % -18.40% 333.96% -58.80% -35.39% 45.17% -13.25% -
  Horiz. % 118.73% 145.50% 33.53% 81.37% 125.94% 86.75% 100.00%
NP to SH 7,132 8,740 2,014 4,888 7,565 5,211 6,007 2.90%
  YoY % -18.40% 333.96% -58.80% -35.39% 45.17% -13.25% -
  Horiz. % 118.73% 145.50% 33.53% 81.37% 125.94% 86.75% 100.00%
Tax Rate 25.51 % 7.89 % 41.81 % 25.56 % 17.94 % -29.47 % 10.76 % 15.46%
  YoY % 223.32% -81.13% 63.58% 42.47% 160.88% -373.88% -
  Horiz. % 237.08% 73.33% 388.57% 237.55% 166.73% -273.88% 100.00%
Total Cost 47,565 47,453 42,659 36,072 33,766 44,057 31,221 7.26%
  YoY % 0.24% 11.24% 18.26% 6.83% -23.36% 41.11% -
  Horiz. % 152.35% 151.99% 136.64% 115.54% 108.15% 141.11% 100.00%
Net Worth 230,400 215,200 208,592 203,199 188,924 176,630 171,228 5.07%
  YoY % 7.06% 3.17% 2.65% 7.56% 6.96% 3.16% -
  Horiz. % 134.56% 125.68% 121.82% 118.67% 110.34% 103.16% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - 7,992 8,001 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.89% 100.00%
Div Payout % - % - % - % - % - % 153.37 % 133.20 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 15.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 115.14% 100.00%
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 230,400 215,200 208,592 203,199 188,924 176,630 171,228 5.07%
  YoY % 7.06% 3.17% 2.65% 7.56% 6.96% 3.16% -
  Horiz. % 134.56% 125.68% 121.82% 118.67% 110.34% 103.16% 100.00%
NOSH 80,000 80,000 79,920 79,999 80,052 79,923 80,013 -0.00%
  YoY % 0.00% 0.10% -0.10% -0.07% 0.16% -0.11% -
  Horiz. % 99.98% 99.98% 99.88% 99.98% 100.05% 99.89% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 13.04 % 15.55 % 4.51 % 11.93 % 18.30 % 10.58 % 16.14 % -3.49%
  YoY % -16.14% 244.79% -62.20% -34.81% 72.97% -34.45% -
  Horiz. % 80.79% 96.34% 27.94% 73.92% 113.38% 65.55% 100.00%
ROE 3.10 % 4.06 % 0.97 % 2.41 % 4.00 % 2.95 % 3.51 % -2.05%
  YoY % -23.65% 318.56% -59.75% -39.75% 35.59% -15.95% -
  Horiz. % 88.32% 115.67% 27.64% 68.66% 113.96% 84.05% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 68.37 70.24 55.90 51.20 51.63 61.64 46.53 6.62%
  YoY % -2.66% 25.65% 9.18% -0.83% -16.24% 32.47% -
  Horiz. % 146.94% 150.96% 120.14% 110.04% 110.96% 132.47% 100.00%
EPS 8.92 10.93 2.52 6.11 9.45 6.52 7.51 2.91%
  YoY % -18.39% 333.73% -58.76% -35.34% 44.94% -13.18% -
  Horiz. % 118.77% 145.54% 33.56% 81.36% 125.83% 86.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
  YoY % 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 2.8800 2.6900 2.6100 2.5400 2.3600 2.2100 2.1400 5.07%
  YoY % 7.06% 3.07% 2.76% 7.63% 6.79% 3.27% -
  Horiz. % 134.58% 125.70% 121.96% 118.69% 110.28% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 68.37 70.24 55.84 51.20 51.66 61.59 46.54 6.61%
  YoY % -2.66% 25.79% 9.06% -0.89% -16.12% 32.34% -
  Horiz. % 146.91% 150.92% 119.98% 110.01% 111.00% 132.34% 100.00%
EPS 8.92 10.93 2.52 6.11 9.46 6.51 7.51 2.91%
  YoY % -18.39% 333.73% -58.76% -35.41% 45.31% -13.32% -
  Horiz. % 118.77% 145.54% 33.56% 81.36% 125.97% 86.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.99 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.90% 100.00%
NAPS 2.8800 2.6900 2.6074 2.5400 2.3616 2.2079 2.1404 5.07%
  YoY % 7.06% 3.17% 2.65% 7.55% 6.96% 3.15% -
  Horiz. % 134.55% 125.68% 121.82% 118.67% 110.33% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.8100 2.9300 3.0500 2.9000 2.3800 2.7800 2.7800 -
P/RPS 5.57 4.17 5.46 5.66 4.61 4.51 5.97 -1.15%
  YoY % 33.57% -23.63% -3.53% 22.78% 2.22% -24.46% -
  Horiz. % 93.30% 69.85% 91.46% 94.81% 77.22% 75.54% 100.00%
P/EPS 42.74 26.82 121.03 47.46 25.19 42.64 37.03 2.42%
  YoY % 59.36% -77.84% 155.01% 88.41% -40.92% 15.15% -
  Horiz. % 115.42% 72.43% 326.84% 128.17% 68.03% 115.15% 100.00%
EY 2.34 3.73 0.83 2.11 3.97 2.35 2.70 -2.35%
  YoY % -37.27% 349.40% -60.66% -46.85% 68.94% -12.96% -
  Horiz. % 86.67% 138.15% 30.74% 78.15% 147.04% 87.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.60 3.60 -
  YoY % 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%
P/NAPS 1.32 1.09 1.17 1.14 1.01 1.26 1.30 0.25%
  YoY % 21.10% -6.84% 2.63% 12.87% -19.84% -3.08% -
  Horiz. % 101.54% 83.85% 90.00% 87.69% 77.69% 96.92% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 28/06/12 24/06/11 29/06/10 25/06/09 26/06/08 26/06/07 -
Price 4.2000 2.9500 3.0800 2.9300 2.4300 2.6100 2.8200 -
P/RPS 6.14 4.20 5.51 5.72 4.71 4.23 6.06 0.22%
  YoY % 46.19% -23.77% -3.67% 21.44% 11.35% -30.20% -
  Horiz. % 101.32% 69.31% 90.92% 94.39% 77.72% 69.80% 100.00%
P/EPS 47.11 27.00 122.22 47.95 25.71 40.03 37.56 3.84%
  YoY % 74.48% -77.91% 154.89% 86.50% -35.77% 6.58% -
  Horiz. % 125.43% 71.88% 325.40% 127.66% 68.45% 106.58% 100.00%
EY 2.12 3.70 0.82 2.09 3.89 2.50 2.66 -3.71%
  YoY % -42.70% 351.22% -60.77% -46.27% 55.60% -6.02% -
  Horiz. % 79.70% 139.10% 30.83% 78.57% 146.24% 93.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.83 3.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 7.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 107.89% 100.00%
P/NAPS 1.46 1.10 1.18 1.15 1.03 1.18 1.32 1.69%
  YoY % 32.73% -6.78% 2.61% 11.65% -12.71% -10.61% -
  Horiz. % 110.61% 83.33% 89.39% 87.12% 78.03% 89.39% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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