Highlights

[APOLLO] YoY TTM Result on 2012-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     44.80%    YoY -     21.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 212,627 220,506 222,746 200,549 176,292 159,531 175,337 3.26%
  YoY % -3.57% -1.01% 11.07% 13.76% 10.51% -9.01% -
  Horiz. % 121.27% 125.76% 127.04% 114.38% 100.54% 90.99% 100.00%
PBT 34,056 43,605 42,450 28,593 22,576 32,247 25,442 4.98%
  YoY % -21.90% 2.72% 48.46% 26.65% -29.99% 26.75% -
  Horiz. % 133.86% 171.39% 166.85% 112.39% 88.74% 126.75% 100.00%
Tax -8,762 -10,135 -10,366 -6,853 -4,722 -7,570 -4,524 11.64%
  YoY % 13.55% 2.23% -51.26% -45.13% 37.62% -67.33% -
  Horiz. % 193.68% 224.03% 229.13% 151.48% 104.38% 167.33% 100.00%
NP 25,294 33,470 32,084 21,740 17,854 24,677 20,918 3.22%
  YoY % -24.43% 4.32% 47.58% 21.77% -27.65% 17.97% -
  Horiz. % 120.92% 160.01% 153.38% 103.93% 85.35% 117.97% 100.00%
NP to SH 25,294 33,470 32,084 21,740 17,854 24,677 20,918 3.22%
  YoY % -24.43% 4.32% 47.58% 21.77% -27.65% 17.97% -
  Horiz. % 120.92% 160.01% 153.38% 103.93% 85.35% 117.97% 100.00%
Tax Rate 25.73 % 23.24 % 24.42 % 23.97 % 20.92 % 23.48 % 17.78 % 6.35%
  YoY % 10.71% -4.83% 1.88% 14.58% -10.90% 32.06% -
  Horiz. % 144.71% 130.71% 137.35% 134.81% 117.66% 132.06% 100.00%
Total Cost 187,333 187,036 190,662 178,809 158,438 134,854 154,419 3.27%
  YoY % 0.16% -1.90% 6.63% 12.86% 17.49% -12.67% -
  Horiz. % 121.31% 121.12% 123.47% 115.79% 102.60% 87.33% 100.00%
Net Worth 248,799 243,999 230,400 215,200 208,592 203,199 188,924 4.69%
  YoY % 1.97% 5.90% 7.06% 3.17% 2.65% 7.56% -
  Horiz. % 131.69% 129.15% 121.95% 113.91% 110.41% 107.56% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 0 0 16,000 15,994 19,985 0 0 -
  YoY % 0.00% 0.00% 0.03% -19.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.06% 80.03% 100.00% - -
Div Payout % - % - % 49.87 % 73.57 % 111.94 % - % - % -
  YoY % 0.00% 0.00% -32.21% -34.28% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 44.55% 65.72% 100.00% - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 248,799 243,999 230,400 215,200 208,592 203,199 188,924 4.69%
  YoY % 1.97% 5.90% 7.06% 3.17% 2.65% 7.56% -
  Horiz. % 131.69% 129.15% 121.95% 113.91% 110.41% 107.56% 100.00%
NOSH 80,000 80,000 80,000 80,000 79,920 79,999 80,052 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.10% -0.10% -0.07% -
  Horiz. % 99.93% 99.93% 99.93% 99.93% 99.83% 99.93% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 11.90 % 15.18 % 14.40 % 10.84 % 10.13 % 15.47 % 11.93 % -0.04%
  YoY % -21.61% 5.42% 32.84% 7.01% -34.52% 29.67% -
  Horiz. % 99.75% 127.24% 120.70% 90.86% 84.91% 129.67% 100.00%
ROE 10.17 % 13.72 % 13.93 % 10.10 % 8.56 % 12.14 % 11.07 % -1.40%
  YoY % -25.87% -1.51% 37.92% 17.99% -29.49% 9.67% -
  Horiz. % 91.87% 123.94% 125.84% 91.24% 77.33% 109.67% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 265.78 275.63 278.43 250.69 220.58 199.41 219.03 3.28%
  YoY % -3.57% -1.01% 11.07% 13.65% 10.62% -8.96% -
  Horiz. % 121.34% 125.84% 127.12% 114.45% 100.71% 91.04% 100.00%
EPS 31.62 41.84 40.11 27.18 22.34 30.85 26.13 3.23%
  YoY % -24.43% 4.31% 47.57% 21.67% -27.59% 18.06% -
  Horiz. % 121.01% 160.12% 153.50% 104.02% 85.50% 118.06% 100.00%
DPS 0.00 0.00 20.00 20.00 25.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 80.00% 100.00% - -
NAPS 3.1100 3.0500 2.8800 2.6900 2.6100 2.5400 2.3600 4.70%
  YoY % 1.97% 5.90% 7.06% 3.07% 2.76% 7.63% -
  Horiz. % 131.78% 129.24% 122.03% 113.98% 110.59% 107.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 265.78 275.63 278.43 250.69 220.37 199.41 219.17 3.26%
  YoY % -3.57% -1.01% 11.07% 13.76% 10.51% -9.02% -
  Horiz. % 121.27% 125.76% 127.04% 114.38% 100.55% 90.98% 100.00%
EPS 31.62 41.84 40.11 27.18 22.32 30.85 26.15 3.21%
  YoY % -24.43% 4.31% 47.57% 21.77% -27.65% 17.97% -
  Horiz. % 120.92% 160.00% 153.38% 103.94% 85.35% 117.97% 100.00%
DPS 0.00 0.00 20.00 20.00 24.98 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -19.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.06% 80.06% 100.00% - -
NAPS 3.1100 3.0500 2.8800 2.6900 2.6074 2.5400 2.3616 4.69%
  YoY % 1.97% 5.90% 7.06% 3.17% 2.65% 7.55% -
  Horiz. % 131.69% 129.15% 121.95% 113.91% 110.41% 107.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 4.5200 4.7900 3.8100 2.9300 3.0500 2.9000 2.3800 -
P/RPS 1.70 1.74 1.37 1.17 1.38 1.45 1.09 7.69%
  YoY % -2.30% 27.01% 17.09% -15.22% -4.83% 33.03% -
  Horiz. % 155.96% 159.63% 125.69% 107.34% 126.61% 133.03% 100.00%
P/EPS 14.30 11.45 9.50 10.78 13.65 9.40 9.11 7.80%
  YoY % 24.89% 20.53% -11.87% -21.03% 45.21% 3.18% -
  Horiz. % 156.97% 125.69% 104.28% 118.33% 149.84% 103.18% 100.00%
EY 7.00 8.73 10.53 9.27 7.32 10.64 10.98 -7.23%
  YoY % -19.82% -17.09% 13.59% 26.64% -31.20% -3.10% -
  Horiz. % 63.75% 79.51% 95.90% 84.43% 66.67% 96.90% 100.00%
DY 0.00 0.00 5.25 6.83 8.20 0.00 0.00 -
  YoY % 0.00% 0.00% -23.13% -16.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.02% 83.29% 100.00% - -
P/NAPS 1.45 1.57 1.32 1.09 1.17 1.14 1.01 6.21%
  YoY % -7.64% 18.94% 21.10% -6.84% 2.63% 12.87% -
  Horiz. % 143.56% 155.45% 130.69% 107.92% 115.84% 112.87% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 25/06/14 25/06/13 28/06/12 24/06/11 29/06/10 25/06/09 -
Price 4.7200 4.9800 4.2000 2.9500 3.0800 2.9300 2.4300 -
P/RPS 1.78 1.81 1.51 1.18 1.40 1.47 1.11 8.19%
  YoY % -1.66% 19.87% 27.97% -15.71% -4.76% 32.43% -
  Horiz. % 160.36% 163.06% 136.04% 106.31% 126.13% 132.43% 100.00%
P/EPS 14.93 11.90 10.47 10.86 13.79 9.50 9.30 8.20%
  YoY % 25.46% 13.66% -3.59% -21.25% 45.16% 2.15% -
  Horiz. % 160.54% 127.96% 112.58% 116.77% 148.28% 102.15% 100.00%
EY 6.70 8.40 9.55 9.21 7.25 10.53 10.75 -7.57%
  YoY % -20.24% -12.04% 3.69% 27.03% -31.15% -2.05% -
  Horiz. % 62.33% 78.14% 88.84% 85.67% 67.44% 97.95% 100.00%
DY 0.00 0.00 4.76 6.78 8.12 0.00 0.00 -
  YoY % 0.00% 0.00% -29.79% -16.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.62% 83.50% 100.00% - -
P/NAPS 1.52 1.63 1.46 1.10 1.18 1.15 1.03 6.70%
  YoY % -6.75% 11.64% 32.73% -6.78% 2.61% 11.65% -
  Horiz. % 147.57% 158.25% 141.75% 106.80% 114.56% 111.65% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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