Highlights

[APOLLO] YoY Quarter Result on 2016-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     -75.69%    YoY -     -73.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 47,568 45,809 59,596 53,144 52,578 59,208 54,697 -2.30%
  YoY % 3.84% -23.13% 12.14% 1.08% -11.20% 8.25% -
  Horiz. % 86.97% 83.75% 108.96% 97.16% 96.13% 108.25% 100.00%
PBT 5,118 2,228 4,257 4,677 6,849 9,270 9,574 -9.91%
  YoY % 129.71% -47.66% -8.98% -31.71% -26.12% -3.18% -
  Horiz. % 53.46% 23.27% 44.46% 48.85% 71.54% 96.82% 100.00%
Tax -1,274 -865 -1,557 -2,926 -311 -2,180 -2,442 -10.27%
  YoY % -47.28% 44.44% 46.79% -840.84% 85.73% 10.73% -
  Horiz. % 52.17% 35.42% 63.76% 119.82% 12.74% 89.27% 100.00%
NP 3,844 1,363 2,700 1,751 6,538 7,090 7,132 -9.78%
  YoY % 182.02% -49.52% 54.20% -73.22% -7.79% -0.59% -
  Horiz. % 53.90% 19.11% 37.86% 24.55% 91.67% 99.41% 100.00%
NP to SH 3,844 1,363 2,700 1,751 6,538 7,090 7,132 -9.78%
  YoY % 182.02% -49.52% 54.20% -73.22% -7.79% -0.59% -
  Horiz. % 53.90% 19.11% 37.86% 24.55% 91.67% 99.41% 100.00%
Tax Rate 24.89 % 38.82 % 36.58 % 62.56 % 4.54 % 23.52 % 25.51 % -0.41%
  YoY % -35.88% 6.12% -41.53% 1,277.97% -80.70% -7.80% -
  Horiz. % 97.57% 152.18% 143.39% 245.24% 17.80% 92.20% 100.00%
Total Cost 43,724 44,446 56,896 51,393 46,040 52,118 47,565 -1.39%
  YoY % -1.62% -21.88% 10.71% 11.63% -11.66% 9.57% -
  Horiz. % 91.92% 93.44% 119.62% 108.05% 96.79% 109.57% 100.00%
Net Worth 232,800 243,999 253,600 257,452 248,799 243,999 230,400 0.17%
  YoY % -4.59% -3.79% -1.50% 3.48% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.74% 107.99% 105.90% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 16,000 16,000 20,000 23,986 - - - -
  YoY % 0.00% -20.00% -16.62% 0.00% 0.00% 0.00% -
  Horiz. % 66.70% 66.70% 83.38% 100.00% - - -
Div Payout % 416.23 % 1,173.88 % 740.74 % 1,369.86 % - % - % - % -
  YoY % -64.54% 58.47% -45.93% 0.00% 0.00% 0.00% -
  Horiz. % 30.38% 85.69% 54.07% 100.00% - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 232,800 243,999 253,600 257,452 248,799 243,999 230,400 0.17%
  YoY % -4.59% -3.79% -1.50% 3.48% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.74% 107.99% 105.90% 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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 8.08 % 2.98 % 4.53 % 3.29 % 12.43 % 11.97 % 13.04 % -7.66%
  YoY % 171.14% -34.22% 37.69% -73.53% 3.84% -8.21% -
  Horiz. % 61.96% 22.85% 34.74% 25.23% 95.32% 91.79% 100.00%
ROE 1.65 % 0.56 % 1.06 % 0.68 % 2.63 % 2.91 % 3.10 % -9.97%
  YoY % 194.64% -47.17% 55.88% -74.14% -9.62% -6.13% -
  Horiz. % 53.23% 18.06% 34.19% 21.94% 84.84% 93.87% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 59.46 57.26 74.50 66.47 65.72 74.01 68.37 -2.30%
  YoY % 3.84% -23.14% 12.08% 1.14% -11.20% 8.25% -
  Horiz. % 86.97% 83.75% 108.97% 97.22% 96.12% 108.25% 100.00%
EPS 4.81 1.70 3.38 2.19 8.17 8.86 8.92 -9.78%
  YoY % 182.94% -49.70% 54.34% -73.19% -7.79% -0.67% -
  Horiz. % 53.92% 19.06% 37.89% 24.55% 91.59% 99.33% 100.00%
DPS 20.00 20.00 25.00 30.00 0.00 0.00 0.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 83.33% 100.00% - - -
NAPS 2.9100 3.0500 3.1700 3.2200 3.1100 3.0500 2.8800 0.17%
  YoY % -4.59% -3.79% -1.55% 3.54% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.81% 107.99% 105.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 59.46 57.26 74.50 66.47 65.72 74.01 68.37 -2.30%
  YoY % 3.84% -23.14% 12.08% 1.14% -11.20% 8.25% -
  Horiz. % 86.97% 83.75% 108.97% 97.22% 96.12% 108.25% 100.00%
EPS 4.81 1.70 3.38 2.19 8.17 8.86 8.92 -9.78%
  YoY % 182.94% -49.70% 54.34% -73.19% -7.79% -0.67% -
  Horiz. % 53.92% 19.06% 37.89% 24.55% 91.59% 99.33% 100.00%
DPS 20.00 20.00 25.00 30.00 0.00 0.00 0.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 83.33% 100.00% - - -
NAPS 2.9100 3.0500 3.1700 3.2200 3.1100 3.0500 2.8800 0.17%
  YoY % -4.59% -3.79% -1.55% 3.54% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.81% 107.99% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 3.8500 3.9100 5.0000 5.9500 4.5200 4.7900 3.8100 -
P/RPS 6.47 6.83 6.71 8.95 6.88 6.47 5.57 2.53%
  YoY % -5.27% 1.79% -25.03% 30.09% 6.34% 16.16% -
  Horiz. % 116.16% 122.62% 120.47% 160.68% 123.52% 116.16% 100.00%
P/EPS 80.12 229.49 148.15 278.04 55.31 54.05 42.74 11.04%
  YoY % -65.09% 54.90% -46.72% 402.69% 2.33% 26.46% -
  Horiz. % 187.46% 536.94% 346.63% 650.54% 129.41% 126.46% 100.00%
EY 1.25 0.44 0.68 0.36 1.81 1.85 2.34 -9.92%
  YoY % 184.09% -35.29% 88.89% -80.11% -2.16% -20.94% -
  Horiz. % 53.42% 18.80% 29.06% 15.38% 77.35% 79.06% 100.00%
DY 5.19 5.12 5.00 5.04 0.00 0.00 0.00 -
  YoY % 1.37% 2.40% -0.79% 0.00% 0.00% 0.00% -
  Horiz. % 102.98% 101.59% 99.21% 100.00% - - -
P/NAPS 1.32 1.28 1.58 1.85 1.45 1.57 1.32 -
  YoY % 3.13% -18.99% -14.59% 27.59% -7.64% 18.94% -
  Horiz. % 100.00% 96.97% 119.70% 140.15% 109.85% 118.94% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 28/06/18 23/06/17 29/06/16 29/06/15 25/06/14 25/06/13 -
Price 3.8800 4.1600 5.0000 5.6500 4.7200 4.9800 4.2000 -
P/RPS 6.53 7.26 6.71 8.50 7.18 6.73 6.14 1.03%
  YoY % -10.06% 8.20% -21.06% 18.38% 6.69% 9.61% -
  Horiz. % 106.35% 118.24% 109.28% 138.44% 116.94% 109.61% 100.00%
P/EPS 80.75 244.17 148.15 264.02 57.75 56.19 47.11 9.39%
  YoY % -66.93% 64.81% -43.89% 357.18% 2.78% 19.27% -
  Horiz. % 171.41% 518.30% 314.48% 560.43% 122.59% 119.27% 100.00%
EY 1.24 0.41 0.68 0.38 1.73 1.78 2.12 -8.55%
  YoY % 202.44% -39.71% 78.95% -78.03% -2.81% -16.04% -
  Horiz. % 58.49% 19.34% 32.08% 17.92% 81.60% 83.96% 100.00%
DY 5.15 4.81 5.00 5.31 0.00 0.00 0.00 -
  YoY % 7.07% -3.80% -5.84% 0.00% 0.00% 0.00% -
  Horiz. % 96.99% 90.58% 94.16% 100.00% - - -
P/NAPS 1.33 1.36 1.58 1.75 1.52 1.63 1.46 -1.54%
  YoY % -2.21% -13.92% -9.71% 15.13% -6.75% 11.64% -
  Horiz. % 91.10% 93.15% 108.22% 119.86% 104.11% 111.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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