Highlights

[APOLLO] YoY Quarter Result on 2013-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 25-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     -23.21%    YoY -     -18.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 53,144 52,578 59,208 54,697 56,193 44,673 40,960 4.43%
  YoY % 1.08% -11.20% 8.25% -2.66% 25.79% 9.06% -
  Horiz. % 129.75% 128.36% 144.55% 133.54% 137.19% 109.06% 100.00%
PBT 4,677 6,849 9,270 9,574 9,489 3,461 6,566 -5.49%
  YoY % -31.71% -26.12% -3.18% 0.90% 174.17% -47.29% -
  Horiz. % 71.23% 104.31% 141.18% 145.81% 144.52% 52.71% 100.00%
Tax -2,926 -311 -2,180 -2,442 -749 -1,447 -1,678 9.70%
  YoY % -840.84% 85.73% 10.73% -226.03% 48.24% 13.77% -
  Horiz. % 174.37% 18.53% 129.92% 145.53% 44.64% 86.23% 100.00%
NP 1,751 6,538 7,090 7,132 8,740 2,014 4,888 -15.71%
  YoY % -73.22% -7.79% -0.59% -18.40% 333.96% -58.80% -
  Horiz. % 35.82% 133.76% 145.05% 145.91% 178.81% 41.20% 100.00%
NP to SH 1,751 6,538 7,090 7,132 8,740 2,014 4,888 -15.71%
  YoY % -73.22% -7.79% -0.59% -18.40% 333.96% -58.80% -
  Horiz. % 35.82% 133.76% 145.05% 145.91% 178.81% 41.20% 100.00%
Tax Rate 62.56 % 4.54 % 23.52 % 25.51 % 7.89 % 41.81 % 25.56 % 16.07%
  YoY % 1,277.97% -80.70% -7.80% 223.32% -81.13% 63.58% -
  Horiz. % 244.76% 17.76% 92.02% 99.80% 30.87% 163.58% 100.00%
Total Cost 51,393 46,040 52,118 47,565 47,453 42,659 36,072 6.07%
  YoY % 11.63% -11.66% 9.57% 0.24% 11.24% 18.26% -
  Horiz. % 142.47% 127.63% 144.48% 131.86% 131.55% 118.26% 100.00%
Net Worth 257,452 248,799 243,999 230,400 215,200 208,592 203,199 4.02%
  YoY % 3.48% 1.97% 5.90% 7.06% 3.17% 2.65% -
  Horiz. % 126.70% 122.44% 120.08% 113.39% 105.91% 102.65% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 23,986 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1,369.86 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 257,452 248,799 243,999 230,400 215,200 208,592 203,199 4.02%
  YoY % 3.48% 1.97% 5.90% 7.06% 3.17% 2.65% -
  Horiz. % 126.70% 122.44% 120.08% 113.39% 105.91% 102.65% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,920 79,999 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.10% -0.10% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.90% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 3.29 % 12.43 % 11.97 % 13.04 % 15.55 % 4.51 % 11.93 % -19.31%
  YoY % -73.53% 3.84% -8.21% -16.14% 244.79% -62.20% -
  Horiz. % 27.58% 104.19% 100.34% 109.30% 130.34% 37.80% 100.00%
ROE 0.68 % 2.63 % 2.91 % 3.10 % 4.06 % 0.97 % 2.41 % -19.00%
  YoY % -74.14% -9.62% -6.13% -23.65% 318.56% -59.75% -
  Horiz. % 28.22% 109.13% 120.75% 128.63% 168.46% 40.25% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 66.47 65.72 74.01 68.37 70.24 55.90 51.20 4.44%
  YoY % 1.14% -11.20% 8.25% -2.66% 25.65% 9.18% -
  Horiz. % 129.82% 128.36% 144.55% 133.54% 137.19% 109.18% 100.00%
EPS 2.19 8.17 8.86 8.92 10.93 2.52 6.11 -15.71%
  YoY % -73.19% -7.79% -0.67% -18.39% 333.73% -58.76% -
  Horiz. % 35.84% 133.72% 145.01% 145.99% 178.89% 41.24% 100.00%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.2200 3.1100 3.0500 2.8800 2.6900 2.6100 2.5400 4.03%
  YoY % 3.54% 1.97% 5.90% 7.06% 3.07% 2.76% -
  Horiz. % 126.77% 122.44% 120.08% 113.39% 105.91% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 66.47 65.72 74.01 68.37 70.24 55.84 51.20 4.44%
  YoY % 1.14% -11.20% 8.25% -2.66% 25.79% 9.06% -
  Horiz. % 129.82% 128.36% 144.55% 133.54% 137.19% 109.06% 100.00%
EPS 2.19 8.17 8.86 8.92 10.93 2.52 6.11 -15.71%
  YoY % -73.19% -7.79% -0.67% -18.39% 333.73% -58.76% -
  Horiz. % 35.84% 133.72% 145.01% 145.99% 178.89% 41.24% 100.00%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.2200 3.1100 3.0500 2.8800 2.6900 2.6074 2.5400 4.03%
  YoY % 3.54% 1.97% 5.90% 7.06% 3.17% 2.65% -
  Horiz. % 126.77% 122.44% 120.08% 113.39% 105.91% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 5.9500 4.5200 4.7900 3.8100 2.9300 3.0500 2.9000 -
P/RPS 8.95 6.88 6.47 5.57 4.17 5.46 5.66 7.93%
  YoY % 30.09% 6.34% 16.16% 33.57% -23.63% -3.53% -
  Horiz. % 158.13% 121.55% 114.31% 98.41% 73.67% 96.47% 100.00%
P/EPS 278.04 55.31 54.05 42.74 26.82 121.03 47.46 34.23%
  YoY % 402.69% 2.33% 26.46% 59.36% -77.84% 155.01% -
  Horiz. % 585.84% 116.54% 113.89% 90.05% 56.51% 255.01% 100.00%
EY 0.36 1.81 1.85 2.34 3.73 0.83 2.11 -25.51%
  YoY % -80.11% -2.16% -20.94% -37.27% 349.40% -60.66% -
  Horiz. % 17.06% 85.78% 87.68% 110.90% 176.78% 39.34% 100.00%
DY 5.04 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.85 1.45 1.57 1.32 1.09 1.17 1.14 8.40%
  YoY % 27.59% -7.64% 18.94% 21.10% -6.84% 2.63% -
  Horiz. % 162.28% 127.19% 137.72% 115.79% 95.61% 102.63% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 29/06/15 25/06/14 25/06/13 28/06/12 24/06/11 29/06/10 -
Price 5.6500 4.7200 4.9800 4.2000 2.9500 3.0800 2.9300 -
P/RPS 8.50 7.18 6.73 6.14 4.20 5.51 5.72 6.82%
  YoY % 18.38% 6.69% 9.61% 46.19% -23.77% -3.67% -
  Horiz. % 148.60% 125.52% 117.66% 107.34% 73.43% 96.33% 100.00%
P/EPS 264.02 57.75 56.19 47.11 27.00 122.22 47.95 32.85%
  YoY % 357.18% 2.78% 19.27% 74.48% -77.91% 154.89% -
  Horiz. % 550.62% 120.44% 117.18% 98.25% 56.31% 254.89% 100.00%
EY 0.38 1.73 1.78 2.12 3.70 0.82 2.09 -24.71%
  YoY % -78.03% -2.81% -16.04% -42.70% 351.22% -60.77% -
  Horiz. % 18.18% 82.78% 85.17% 101.44% 177.03% 39.23% 100.00%
DY 5.31 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.75 1.52 1.63 1.46 1.10 1.18 1.15 7.24%
  YoY % 15.13% -6.75% 11.64% 32.73% -6.78% 2.61% -
  Horiz. % 152.17% 132.17% 141.74% 126.96% 95.65% 102.61% 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
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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