[APOLLO] YoY Quarter Result on 2015-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 45,809 59,596 53,144 52,578 59,208 54,697 56,193 -3.35% YoY % -23.13% 12.14% 1.08% -11.20% 8.25% -2.66% - Horiz. % 81.52% 106.06% 94.57% 93.57% 105.37% 97.34% 100.00%
PBT 2,228 4,257 4,677 6,849 9,270 9,574 9,489 -21.45% YoY % -47.66% -8.98% -31.71% -26.12% -3.18% 0.90% - Horiz. % 23.48% 44.86% 49.29% 72.18% 97.69% 100.90% 100.00%
Tax -865 -1,557 -2,926 -311 -2,180 -2,442 -749 2.43% YoY % 44.44% 46.79% -840.84% 85.73% 10.73% -226.03% - Horiz. % 115.49% 207.88% 390.65% 41.52% 291.05% 326.03% 100.00%
NP 1,363 2,700 1,751 6,538 7,090 7,132 8,740 -26.62% YoY % -49.52% 54.20% -73.22% -7.79% -0.59% -18.40% - Horiz. % 15.59% 30.89% 20.03% 74.81% 81.12% 81.60% 100.00%
NP to SH 1,363 2,700 1,751 6,538 7,090 7,132 8,740 -26.62% YoY % -49.52% 54.20% -73.22% -7.79% -0.59% -18.40% - Horiz. % 15.59% 30.89% 20.03% 74.81% 81.12% 81.60% 100.00%
Tax Rate 38.82 % 36.58 % 62.56 % 4.54 % 23.52 % 25.51 % 7.89 % 30.40% YoY % 6.12% -41.53% 1,277.97% -80.70% -7.80% 223.32% - Horiz. % 492.02% 463.62% 792.90% 57.54% 298.10% 323.32% 100.00%
Total Cost 44,446 56,896 51,393 46,040 52,118 47,565 47,453 -1.08% YoY % -21.88% 10.71% 11.63% -11.66% 9.57% 0.24% - Horiz. % 93.66% 119.90% 108.30% 97.02% 109.83% 100.24% 100.00%
Net Worth 243,999 253,600 257,452 248,799 243,999 230,400 215,200 2.11% YoY % -3.79% -1.50% 3.48% 1.97% 5.90% 7.06% - Horiz. % 113.38% 117.84% 119.63% 115.61% 113.38% 107.06% 100.00%
Dividend 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 16,000 20,000 23,986 - - - - - YoY % -20.00% -16.62% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.70% 83.38% 100.00% - - - -
Div Payout % 1,173.88 % 740.74 % 1,369.86 % - % - % - % - % - YoY % 58.47% -45.93% 0.00% 0.00% 0.00% 0.00% - Horiz. % 85.69% 54.07% 100.00% - - - -
Equity 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 243,999 253,600 257,452 248,799 243,999 230,400 215,200 2.11% YoY % -3.79% -1.50% 3.48% 1.97% 5.90% 7.06% - Horiz. % 113.38% 117.84% 119.63% 115.61% 113.38% 107.06% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 - YoY % 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 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 2.98 % 4.53 % 3.29 % 12.43 % 11.97 % 13.04 % 15.55 % -24.06% YoY % -34.22% 37.69% -73.53% 3.84% -8.21% -16.14% - Horiz. % 19.16% 29.13% 21.16% 79.94% 76.98% 83.86% 100.00%
ROE 0.56 % 1.06 % 0.68 % 2.63 % 2.91 % 3.10 % 4.06 % -28.11% YoY % -47.17% 55.88% -74.14% -9.62% -6.13% -23.65% - Horiz. % 13.79% 26.11% 16.75% 64.78% 71.67% 76.35% 100.00%
Per Share 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 57.26 74.50 66.47 65.72 74.01 68.37 70.24 -3.35% YoY % -23.14% 12.08% 1.14% -11.20% 8.25% -2.66% - Horiz. % 81.52% 106.06% 94.63% 93.56% 105.37% 97.34% 100.00%
EPS 1.70 3.38 2.19 8.17 8.86 8.92 10.93 -26.66% YoY % -49.70% 54.34% -73.19% -7.79% -0.67% -18.39% - Horiz. % 15.55% 30.92% 20.04% 74.75% 81.06% 81.61% 100.00%
DPS 20.00 25.00 30.00 0.00 0.00 0.00 0.00 - YoY % -20.00% -16.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 83.33% 100.00% - - - -
NAPS 3.0500 3.1700 3.2200 3.1100 3.0500 2.8800 2.6900 2.11% YoY % -3.79% -1.55% 3.54% 1.97% 5.90% 7.06% - Horiz. % 113.38% 117.84% 119.70% 115.61% 113.38% 107.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 57.26 74.50 66.47 65.72 74.01 68.37 70.24 -3.35% YoY % -23.14% 12.08% 1.14% -11.20% 8.25% -2.66% - Horiz. % 81.52% 106.06% 94.63% 93.56% 105.37% 97.34% 100.00%
EPS 1.70 3.38 2.19 8.17 8.86 8.92 10.93 -26.66% YoY % -49.70% 54.34% -73.19% -7.79% -0.67% -18.39% - Horiz. % 15.55% 30.92% 20.04% 74.75% 81.06% 81.61% 100.00%
DPS 20.00 25.00 30.00 0.00 0.00 0.00 0.00 - YoY % -20.00% -16.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 83.33% 100.00% - - - -
NAPS 3.0500 3.1700 3.2200 3.1100 3.0500 2.8800 2.6900 2.11% YoY % -3.79% -1.55% 3.54% 1.97% 5.90% 7.06% - Horiz. % 113.38% 117.84% 119.70% 115.61% 113.38% 107.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 3.9100 5.0000 5.9500 4.5200 4.7900 3.8100 2.9300 -
P/RPS 6.83 6.71 8.95 6.88 6.47 5.57 4.17 8.57% YoY % 1.79% -25.03% 30.09% 6.34% 16.16% 33.57% - Horiz. % 163.79% 160.91% 214.63% 164.99% 155.16% 133.57% 100.00%
P/EPS 229.49 148.15 278.04 55.31 54.05 42.74 26.82 42.99% YoY % 54.90% -46.72% 402.69% 2.33% 26.46% 59.36% - Horiz. % 855.67% 552.39% 1,036.69% 206.23% 201.53% 159.36% 100.00%
EY 0.44 0.68 0.36 1.81 1.85 2.34 3.73 -29.96% YoY % -35.29% 88.89% -80.11% -2.16% -20.94% -37.27% - Horiz. % 11.80% 18.23% 9.65% 48.53% 49.60% 62.73% 100.00%
DY 5.12 5.00 5.04 0.00 0.00 0.00 0.00 - YoY % 2.40% -0.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.59% 99.21% 100.00% - - - -
P/NAPS 1.28 1.58 1.85 1.45 1.57 1.32 1.09 2.71% YoY % -18.99% -14.59% 27.59% -7.64% 18.94% 21.10% - Horiz. % 117.43% 144.95% 169.72% 133.03% 144.04% 121.10% 100.00%
Price Multiplier on Announcement Date 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 23/06/17 29/06/16 29/06/15 25/06/14 25/06/13 28/06/12 -
Price 4.1600 5.0000 5.6500 4.7200 4.9800 4.2000 2.9500 -
P/RPS 7.26 6.71 8.50 7.18 6.73 6.14 4.20 9.55% YoY % 8.20% -21.06% 18.38% 6.69% 9.61% 46.19% - Horiz. % 172.86% 159.76% 202.38% 170.95% 160.24% 146.19% 100.00%
P/EPS 244.17 148.15 264.02 57.75 56.19 47.11 27.00 44.32% YoY % 64.81% -43.89% 357.18% 2.78% 19.27% 74.48% - Horiz. % 904.33% 548.70% 977.85% 213.89% 208.11% 174.48% 100.00%
EY 0.41 0.68 0.38 1.73 1.78 2.12 3.70 -30.68% YoY % -39.71% 78.95% -78.03% -2.81% -16.04% -42.70% - Horiz. % 11.08% 18.38% 10.27% 46.76% 48.11% 57.30% 100.00%
DY 4.81 5.00 5.31 0.00 0.00 0.00 0.00 - YoY % -3.80% -5.84% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.58% 94.16% 100.00% - - - -
P/NAPS 1.36 1.58 1.75 1.52 1.63 1.46 1.10 3.60% YoY % -13.92% -9.71% 15.13% -6.75% 11.64% 32.73% - Horiz. % 123.64% 143.64% 159.09% 138.18% 148.18% 132.73% 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.
Comment
BS_IS_Apr 15.pdf 
