Highlights

[APOLLO] YoY TTM 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 -     -0.13%    YoY -     4.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 208,917 208,186 212,627 220,506 222,746 200,549 176,292 2.87%
  YoY % 0.35% -2.09% -3.57% -1.01% 11.07% 13.76% -
  Horiz. % 118.51% 118.09% 120.61% 125.08% 126.35% 113.76% 100.00%
PBT 24,663 40,083 34,056 43,605 42,450 28,593 22,576 1.48%
  YoY % -38.47% 17.70% -21.90% 2.72% 48.46% 26.65% -
  Horiz. % 109.24% 177.55% 150.85% 193.15% 188.03% 126.65% 100.00%
Tax -6,831 -10,300 -8,762 -10,135 -10,366 -6,853 -4,722 6.34%
  YoY % 33.68% -17.55% 13.55% 2.23% -51.26% -45.13% -
  Horiz. % 144.66% 218.13% 185.56% 214.63% 219.53% 145.13% 100.00%
NP 17,832 29,783 25,294 33,470 32,084 21,740 17,854 -0.02%
  YoY % -40.13% 17.75% -24.43% 4.32% 47.58% 21.77% -
  Horiz. % 99.88% 166.81% 141.67% 187.46% 179.70% 121.77% 100.00%
NP to SH 17,832 29,783 25,294 33,470 32,084 21,740 17,854 -0.02%
  YoY % -40.13% 17.75% -24.43% 4.32% 47.58% 21.77% -
  Horiz. % 99.88% 166.81% 141.67% 187.46% 179.70% 121.77% 100.00%
Tax Rate 27.70 % 25.70 % 25.73 % 23.24 % 24.42 % 23.97 % 20.92 % 4.79%
  YoY % 7.78% -0.12% 10.71% -4.83% 1.88% 14.58% -
  Horiz. % 132.41% 122.85% 122.99% 111.09% 116.73% 114.58% 100.00%
Total Cost 191,085 178,403 187,333 187,036 190,662 178,809 158,438 3.17%
  YoY % 7.11% -4.77% 0.16% -1.90% 6.63% 12.86% -
  Horiz. % 120.61% 112.60% 118.24% 118.05% 120.34% 112.86% 100.00%
Net Worth 253,600 257,600 248,799 243,999 230,400 215,200 208,592 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%
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 0 0 16,000 15,994 19,985 0.01%
  YoY % -16.62% 0.00% 0.00% 0.00% 0.03% -19.97% -
  Horiz. % 100.07% 120.02% 0.00% 0.00% 80.06% 80.03% 100.00%
Div Payout % 112.16 % 80.54 % - % - % 49.87 % 73.57 % 111.94 % 0.03%
  YoY % 39.26% 0.00% 0.00% 0.00% -32.21% -34.28% -
  Horiz. % 100.20% 71.95% 0.00% 0.00% 44.55% 65.72% 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 253,600 257,600 248,799 243,999 230,400 215,200 208,592 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%
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 8.54 % 14.31 % 11.90 % 15.18 % 14.40 % 10.84 % 10.13 % -2.80%
  YoY % -40.32% 20.25% -21.61% 5.42% 32.84% 7.01% -
  Horiz. % 84.30% 141.26% 117.47% 149.85% 142.15% 107.01% 100.00%
ROE 7.03 % 11.56 % 10.17 % 13.72 % 13.93 % 10.10 % 8.56 % -3.23%
  YoY % -39.19% 13.67% -25.87% -1.51% 37.92% 17.99% -
  Horiz. % 82.13% 135.05% 118.81% 160.28% 162.73% 117.99% 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 261.15 260.23 265.78 275.63 278.43 250.69 220.58 2.85%
  YoY % 0.35% -2.09% -3.57% -1.01% 11.07% 13.65% -
  Horiz. % 118.39% 117.98% 120.49% 124.96% 126.23% 113.65% 100.00%
EPS 22.29 37.23 31.62 41.84 40.11 27.18 22.34 -0.04%
  YoY % -40.13% 17.74% -24.43% 4.31% 47.57% 21.67% -
  Horiz. % 99.78% 166.65% 141.54% 187.29% 179.54% 121.67% 100.00%
DPS 25.00 30.00 0.00 0.00 20.00 20.00 25.00 -
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 100.00% 120.00% 0.00% 0.00% 80.00% 80.00% 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 261.15 260.23 265.78 275.63 278.43 250.69 220.37 2.87%
  YoY % 0.35% -2.09% -3.57% -1.01% 11.07% 13.76% -
  Horiz. % 118.51% 118.09% 120.61% 125.08% 126.35% 113.76% 100.00%
EPS 22.29 37.23 31.62 41.84 40.11 27.18 22.32 -0.02%
  YoY % -40.13% 17.74% -24.43% 4.31% 47.57% 21.77% -
  Horiz. % 99.87% 166.80% 141.67% 187.46% 179.70% 121.77% 100.00%
DPS 25.00 30.00 0.00 0.00 20.00 20.00 24.98 0.01%
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% -19.94% -
  Horiz. % 100.08% 120.10% 0.00% 0.00% 80.06% 80.06% 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 1.91 2.29 1.70 1.74 1.37 1.17 1.38 5.56%
  YoY % -16.59% 34.71% -2.30% 27.01% 17.09% -15.22% -
  Horiz. % 138.41% 165.94% 123.19% 126.09% 99.28% 84.78% 100.00%
P/EPS 22.43 15.98 14.30 11.45 9.50 10.78 13.65 8.62%
  YoY % 40.36% 11.75% 24.89% 20.53% -11.87% -21.03% -
  Horiz. % 164.32% 117.07% 104.76% 83.88% 69.60% 78.97% 100.00%
EY 4.46 6.26 7.00 8.73 10.53 9.27 7.32 -7.92%
  YoY % -28.75% -10.57% -19.82% -17.09% 13.59% 26.64% -
  Horiz. % 60.93% 85.52% 95.63% 119.26% 143.85% 126.64% 100.00%
DY 5.00 5.04 0.00 0.00 5.25 6.83 8.20 -7.91%
  YoY % -0.79% 0.00% 0.00% 0.00% -23.13% -16.71% -
  Horiz. % 60.98% 61.46% 0.00% 0.00% 64.02% 83.29% 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 1.91 2.17 1.78 1.81 1.51 1.18 1.40 5.31%
  YoY % -11.98% 21.91% -1.66% 19.87% 27.97% -15.71% -
  Horiz. % 136.43% 155.00% 127.14% 129.29% 107.86% 84.29% 100.00%
P/EPS 22.43 15.18 14.93 11.90 10.47 10.86 13.79 8.44%
  YoY % 47.76% 1.67% 25.46% 13.66% -3.59% -21.25% -
  Horiz. % 162.65% 110.08% 108.27% 86.29% 75.92% 78.75% 100.00%
EY 4.46 6.59 6.70 8.40 9.55 9.21 7.25 -7.77%
  YoY % -32.32% -1.64% -20.24% -12.04% 3.69% 27.03% -
  Horiz. % 61.52% 90.90% 92.41% 115.86% 131.72% 127.03% 100.00%
DY 5.00 5.31 0.00 0.00 4.76 6.78 8.12 -7.76%
  YoY % -5.84% 0.00% 0.00% 0.00% -29.79% -16.50% -
  Horiz. % 61.58% 65.39% 0.00% 0.00% 58.62% 83.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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