Highlights

[APOLLO] YoY Quarter Result on 2011-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 24-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -68.46%    YoY -     -58.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 59,208 54,697 56,193 44,673 40,960 41,331 49,268 3.11%
  YoY % 8.25% -2.66% 25.79% 9.06% -0.90% -16.11% -
  Horiz. % 120.18% 111.02% 114.06% 90.67% 83.14% 83.89% 100.00%
PBT 9,270 9,574 9,489 3,461 6,566 9,219 4,025 14.91%
  YoY % -3.18% 0.90% 174.17% -47.29% -28.78% 129.04% -
  Horiz. % 230.31% 237.86% 235.75% 85.99% 163.13% 229.04% 100.00%
Tax -2,180 -2,442 -749 -1,447 -1,678 -1,654 1,186 -
  YoY % 10.73% -226.03% 48.24% 13.77% -1.45% -239.46% -
  Horiz. % -183.81% -205.90% -63.15% -122.01% -141.48% -139.46% 100.00%
NP 7,090 7,132 8,740 2,014 4,888 7,565 5,211 5.26%
  YoY % -0.59% -18.40% 333.96% -58.80% -35.39% 45.17% -
  Horiz. % 136.06% 136.86% 167.72% 38.65% 93.80% 145.17% 100.00%
NP to SH 7,090 7,132 8,740 2,014 4,888 7,565 5,211 5.26%
  YoY % -0.59% -18.40% 333.96% -58.80% -35.39% 45.17% -
  Horiz. % 136.06% 136.86% 167.72% 38.65% 93.80% 145.17% 100.00%
Tax Rate 23.52 % 25.51 % 7.89 % 41.81 % 25.56 % 17.94 % -29.47 % -
  YoY % -7.80% 223.32% -81.13% 63.58% 42.47% 160.88% -
  Horiz. % -79.81% -86.56% -26.77% -141.87% -86.73% -60.88% 100.00%
Total Cost 52,118 47,565 47,453 42,659 36,072 33,766 44,057 2.84%
  YoY % 9.57% 0.24% 11.24% 18.26% 6.83% -23.36% -
  Horiz. % 118.30% 107.96% 107.71% 96.83% 81.88% 76.64% 100.00%
Net Worth 243,999 230,400 215,200 208,592 203,199 188,924 176,630 5.53%
  YoY % 5.90% 7.06% 3.17% 2.65% 7.56% 6.96% -
  Horiz. % 138.14% 130.44% 121.84% 118.10% 115.04% 106.96% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - 7,992 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 153.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 243,999 230,400 215,200 208,592 203,199 188,924 176,630 5.53%
  YoY % 5.90% 7.06% 3.17% 2.65% 7.56% 6.96% -
  Horiz. % 138.14% 130.44% 121.84% 118.10% 115.04% 106.96% 100.00%
NOSH 80,000 80,000 80,000 79,920 79,999 80,052 79,923 0.02%
  YoY % 0.00% 0.00% 0.10% -0.10% -0.07% 0.16% -
  Horiz. % 100.10% 100.10% 100.10% 100.00% 100.10% 100.16% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 11.97 % 13.04 % 15.55 % 4.51 % 11.93 % 18.30 % 10.58 % 2.08%
  YoY % -8.21% -16.14% 244.79% -62.20% -34.81% 72.97% -
  Horiz. % 113.14% 123.25% 146.98% 42.63% 112.76% 172.97% 100.00%
ROE 2.91 % 3.10 % 4.06 % 0.97 % 2.41 % 4.00 % 2.95 % -0.23%
  YoY % -6.13% -23.65% 318.56% -59.75% -39.75% 35.59% -
  Horiz. % 98.64% 105.08% 137.63% 32.88% 81.69% 135.59% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 74.01 68.37 70.24 55.90 51.20 51.63 61.64 3.09%
  YoY % 8.25% -2.66% 25.65% 9.18% -0.83% -16.24% -
  Horiz. % 120.07% 110.92% 113.95% 90.69% 83.06% 83.76% 100.00%
EPS 8.86 8.92 10.93 2.52 6.11 9.45 6.52 5.24%
  YoY % -0.67% -18.39% 333.73% -58.76% -35.34% 44.94% -
  Horiz. % 135.89% 136.81% 167.64% 38.65% 93.71% 144.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 3.0500 2.8800 2.6900 2.6100 2.5400 2.3600 2.2100 5.51%
  YoY % 5.90% 7.06% 3.07% 2.76% 7.63% 6.79% -
  Horiz. % 138.01% 130.32% 121.72% 118.10% 114.93% 106.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 74.01 68.37 70.24 55.84 51.20 51.66 61.59 3.11%
  YoY % 8.25% -2.66% 25.79% 9.06% -0.89% -16.12% -
  Horiz. % 120.17% 111.01% 114.04% 90.66% 83.13% 83.88% 100.00%
EPS 8.86 8.92 10.93 2.52 6.11 9.46 6.51 5.27%
  YoY % -0.67% -18.39% 333.73% -58.76% -35.41% 45.31% -
  Horiz. % 136.10% 137.02% 167.90% 38.71% 93.86% 145.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0500 2.8800 2.6900 2.6074 2.5400 2.3616 2.2079 5.53%
  YoY % 5.90% 7.06% 3.17% 2.65% 7.55% 6.96% -
  Horiz. % 138.14% 130.44% 121.84% 118.09% 115.04% 106.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 4.7900 3.8100 2.9300 3.0500 2.9000 2.3800 2.7800 -
P/RPS 6.47 5.57 4.17 5.46 5.66 4.61 4.51 6.20%
  YoY % 16.16% 33.57% -23.63% -3.53% 22.78% 2.22% -
  Horiz. % 143.46% 123.50% 92.46% 121.06% 125.50% 102.22% 100.00%
P/EPS 54.05 42.74 26.82 121.03 47.46 25.19 42.64 4.03%
  YoY % 26.46% 59.36% -77.84% 155.01% 88.41% -40.92% -
  Horiz. % 126.76% 100.23% 62.90% 283.84% 111.30% 59.08% 100.00%
EY 1.85 2.34 3.73 0.83 2.11 3.97 2.35 -3.91%
  YoY % -20.94% -37.27% 349.40% -60.66% -46.85% 68.94% -
  Horiz. % 78.72% 99.57% 158.72% 35.32% 89.79% 168.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
P/NAPS 1.57 1.32 1.09 1.17 1.14 1.01 1.26 3.73%
  YoY % 18.94% 21.10% -6.84% 2.63% 12.87% -19.84% -
  Horiz. % 124.60% 104.76% 86.51% 92.86% 90.48% 80.16% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 25/06/14 25/06/13 28/06/12 24/06/11 29/06/10 25/06/09 26/06/08 -
Price 4.9800 4.2000 2.9500 3.0800 2.9300 2.4300 2.6100 -
P/RPS 6.73 6.14 4.20 5.51 5.72 4.71 4.23 8.04%
  YoY % 9.61% 46.19% -23.77% -3.67% 21.44% 11.35% -
  Horiz. % 159.10% 145.15% 99.29% 130.26% 135.22% 111.35% 100.00%
P/EPS 56.19 47.11 27.00 122.22 47.95 25.71 40.03 5.81%
  YoY % 19.27% 74.48% -77.91% 154.89% 86.50% -35.77% -
  Horiz. % 140.37% 117.69% 67.45% 305.32% 119.79% 64.23% 100.00%
EY 1.78 2.12 3.70 0.82 2.09 3.89 2.50 -5.50%
  YoY % -16.04% -42.70% 351.22% -60.77% -46.27% 55.60% -
  Horiz. % 71.20% 84.80% 148.00% 32.80% 83.60% 155.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.63 1.46 1.10 1.18 1.15 1.03 1.18 5.53%
  YoY % 11.64% 32.73% -6.78% 2.61% 11.65% -12.71% -
  Horiz. % 138.14% 123.73% 93.22% 100.00% 97.46% 87.29% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

254  508  598  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.875-0.015 
 KNM 0.2050.00 
 SERBADK 0.655-0.025 
 BJCORP 0.305-0.03 
 ITRONIC 0.23+0.02 
 BJCORP-WB 0.04-0.015 
 PICORP 0.200.00 
 ZELAN 0.145+0.01 
 ARMADA 0.495+0.005 
 VC 0.100.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS