Highlights

[APOLLO] YoY Quarter Result on 2014-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 25-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     -21.83%    YoY -     -0.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 59,596 53,144 52,578 59,208 54,697 56,193 44,673 4.92%
  YoY % 12.14% 1.08% -11.20% 8.25% -2.66% 25.79% -
  Horiz. % 133.40% 118.96% 117.70% 132.54% 122.44% 125.79% 100.00%
PBT 4,257 4,677 6,849 9,270 9,574 9,489 3,461 3.51%
  YoY % -8.98% -31.71% -26.12% -3.18% 0.90% 174.17% -
  Horiz. % 123.00% 135.13% 197.89% 267.84% 276.63% 274.17% 100.00%
Tax -1,557 -2,926 -311 -2,180 -2,442 -749 -1,447 1.23%
  YoY % 46.79% -840.84% 85.73% 10.73% -226.03% 48.24% -
  Horiz. % 107.60% 202.21% 21.49% 150.66% 168.76% 51.76% 100.00%
NP 2,700 1,751 6,538 7,090 7,132 8,740 2,014 5.00%
  YoY % 54.20% -73.22% -7.79% -0.59% -18.40% 333.96% -
  Horiz. % 134.06% 86.94% 324.63% 352.04% 354.12% 433.96% 100.00%
NP to SH 2,700 1,751 6,538 7,090 7,132 8,740 2,014 5.00%
  YoY % 54.20% -73.22% -7.79% -0.59% -18.40% 333.96% -
  Horiz. % 134.06% 86.94% 324.63% 352.04% 354.12% 433.96% 100.00%
Tax Rate 36.58 % 62.56 % 4.54 % 23.52 % 25.51 % 7.89 % 41.81 % -2.20%
  YoY % -41.53% 1,277.97% -80.70% -7.80% 223.32% -81.13% -
  Horiz. % 87.49% 149.63% 10.86% 56.25% 61.01% 18.87% 100.00%
Total Cost 56,896 51,393 46,040 52,118 47,565 47,453 42,659 4.91%
  YoY % 10.71% 11.63% -11.66% 9.57% 0.24% 11.24% -
  Horiz. % 133.37% 120.47% 107.93% 122.17% 111.50% 111.24% 100.00%
Net Worth 253,600 257,452 248,799 243,999 230,400 215,200 208,592 3.31%
  YoY % -1.50% 3.48% 1.97% 5.90% 7.06% 3.17% -
  Horiz. % 121.58% 123.42% 119.28% 116.97% 110.45% 103.17% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 20,000 23,986 - - - - - -
  YoY % -16.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.38% 100.00% - - - - -
Div Payout % 740.74 % 1,369.86 % - % - % - % - % - % -
  YoY % -45.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.07% 100.00% - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 253,600 257,452 248,799 243,999 230,400 215,200 208,592 3.31%
  YoY % -1.50% 3.48% 1.97% 5.90% 7.06% 3.17% -
  Horiz. % 121.58% 123.42% 119.28% 116.97% 110.45% 103.17% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,920 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.10% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 4.53 % 3.29 % 12.43 % 11.97 % 13.04 % 15.55 % 4.51 % 0.07%
  YoY % 37.69% -73.53% 3.84% -8.21% -16.14% 244.79% -
  Horiz. % 100.44% 72.95% 275.61% 265.41% 289.14% 344.79% 100.00%
ROE 1.06 % 0.68 % 2.63 % 2.91 % 3.10 % 4.06 % 0.97 % 1.49%
  YoY % 55.88% -74.14% -9.62% -6.13% -23.65% 318.56% -
  Horiz. % 109.28% 70.10% 271.13% 300.00% 319.59% 418.56% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 74.50 66.47 65.72 74.01 68.37 70.24 55.90 4.90%
  YoY % 12.08% 1.14% -11.20% 8.25% -2.66% 25.65% -
  Horiz. % 133.27% 118.91% 117.57% 132.40% 122.31% 125.65% 100.00%
EPS 3.38 2.19 8.17 8.86 8.92 10.93 2.52 5.01%
  YoY % 54.34% -73.19% -7.79% -0.67% -18.39% 333.73% -
  Horiz. % 134.13% 86.90% 324.21% 351.59% 353.97% 433.73% 100.00%
DPS 25.00 30.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 100.00% - - - - -
NAPS 3.1700 3.2200 3.1100 3.0500 2.8800 2.6900 2.6100 3.29%
  YoY % -1.55% 3.54% 1.97% 5.90% 7.06% 3.07% -
  Horiz. % 121.46% 123.37% 119.16% 116.86% 110.34% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 74.50 66.47 65.72 74.01 68.37 70.24 55.84 4.92%
  YoY % 12.08% 1.14% -11.20% 8.25% -2.66% 25.79% -
  Horiz. % 133.42% 119.04% 117.69% 132.54% 122.44% 125.79% 100.00%
EPS 3.38 2.19 8.17 8.86 8.92 10.93 2.52 5.01%
  YoY % 54.34% -73.19% -7.79% -0.67% -18.39% 333.73% -
  Horiz. % 134.13% 86.90% 324.21% 351.59% 353.97% 433.73% 100.00%
DPS 25.00 30.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 100.00% - - - - -
NAPS 3.1700 3.2200 3.1100 3.0500 2.8800 2.6900 2.6074 3.31%
  YoY % -1.55% 3.54% 1.97% 5.90% 7.06% 3.17% -
  Horiz. % 121.58% 123.49% 119.28% 116.97% 110.45% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 5.0000 5.9500 4.5200 4.7900 3.8100 2.9300 3.0500 -
P/RPS 6.71 8.95 6.88 6.47 5.57 4.17 5.46 3.49%
  YoY % -25.03% 30.09% 6.34% 16.16% 33.57% -23.63% -
  Horiz. % 122.89% 163.92% 126.01% 118.50% 102.01% 76.37% 100.00%
P/EPS 148.15 278.04 55.31 54.05 42.74 26.82 121.03 3.42%
  YoY % -46.72% 402.69% 2.33% 26.46% 59.36% -77.84% -
  Horiz. % 122.41% 229.73% 45.70% 44.66% 35.31% 22.16% 100.00%
EY 0.68 0.36 1.81 1.85 2.34 3.73 0.83 -3.26%
  YoY % 88.89% -80.11% -2.16% -20.94% -37.27% 349.40% -
  Horiz. % 81.93% 43.37% 218.07% 222.89% 281.93% 449.40% 100.00%
DY 5.00 5.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % -0.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.21% 100.00% - - - - -
P/NAPS 1.58 1.85 1.45 1.57 1.32 1.09 1.17 5.13%
  YoY % -14.59% 27.59% -7.64% 18.94% 21.10% -6.84% -
  Horiz. % 135.04% 158.12% 123.93% 134.19% 112.82% 93.16% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/06/17 29/06/16 29/06/15 25/06/14 25/06/13 28/06/12 24/06/11 -
Price 5.0000 5.6500 4.7200 4.9800 4.2000 2.9500 3.0800 -
P/RPS 6.71 8.50 7.18 6.73 6.14 4.20 5.51 3.34%
  YoY % -21.06% 18.38% 6.69% 9.61% 46.19% -23.77% -
  Horiz. % 121.78% 154.26% 130.31% 122.14% 111.43% 76.23% 100.00%
P/EPS 148.15 264.02 57.75 56.19 47.11 27.00 122.22 3.26%
  YoY % -43.89% 357.18% 2.78% 19.27% 74.48% -77.91% -
  Horiz. % 121.22% 216.02% 47.25% 45.97% 38.55% 22.09% 100.00%
EY 0.68 0.38 1.73 1.78 2.12 3.70 0.82 -3.07%
  YoY % 78.95% -78.03% -2.81% -16.04% -42.70% 351.22% -
  Horiz. % 82.93% 46.34% 210.98% 217.07% 258.54% 451.22% 100.00%
DY 5.00 5.31 0.00 0.00 0.00 0.00 0.00 -
  YoY % -5.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.16% 100.00% - - - - -
P/NAPS 1.58 1.75 1.52 1.63 1.46 1.10 1.18 4.98%
  YoY % -9.71% 15.13% -6.75% 11.64% 32.73% -6.78% -
  Horiz. % 133.90% 148.31% 128.81% 138.14% 123.73% 93.22% 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
 
 

488  382  565  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.745+0.14 
 SERBADK-WA 0.125+0.04 
 KNM 0.205+0.025 
 TANCO 0.150.00 
 VIZIONE 0.20+0.005 
 PWORTH 0.015-0.005 
 DNEX 0.865+0.005 
 SCIB 0.88+0.095 
 KPOWER 1.18+0.14 
 EDEN-WB 0.025+0.005 

FEATURED POSTS

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