Highlights

[APOLLO] YoY TTM Result on 2015-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -2.14%    YoY -     -24.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 190,818 208,917 208,186 212,627 220,506 222,746 200,549 -0.83%
  YoY % -8.66% 0.35% -2.09% -3.57% -1.01% 11.07% -
  Horiz. % 95.15% 104.17% 103.81% 106.02% 109.95% 111.07% 100.00%
PBT 14,725 24,663 40,083 34,056 43,605 42,450 28,593 -10.47%
  YoY % -40.30% -38.47% 17.70% -21.90% 2.72% 48.46% -
  Horiz. % 51.50% 86.26% 140.18% 119.11% 152.50% 148.46% 100.00%
Tax -3,654 -6,831 -10,300 -8,762 -10,135 -10,366 -6,853 -9.95%
  YoY % 46.51% 33.68% -17.55% 13.55% 2.23% -51.26% -
  Horiz. % 53.32% 99.68% 150.30% 127.86% 147.89% 151.26% 100.00%
NP 11,071 17,832 29,783 25,294 33,470 32,084 21,740 -10.63%
  YoY % -37.91% -40.13% 17.75% -24.43% 4.32% 47.58% -
  Horiz. % 50.92% 82.02% 137.00% 116.35% 153.96% 147.58% 100.00%
NP to SH 11,071 17,832 29,783 25,294 33,470 32,084 21,740 -10.63%
  YoY % -37.91% -40.13% 17.75% -24.43% 4.32% 47.58% -
  Horiz. % 50.92% 82.02% 137.00% 116.35% 153.96% 147.58% 100.00%
Tax Rate 24.81 % 27.70 % 25.70 % 25.73 % 23.24 % 24.42 % 23.97 % 0.58%
  YoY % -10.43% 7.78% -0.12% 10.71% -4.83% 1.88% -
  Horiz. % 103.50% 115.56% 107.22% 107.34% 96.95% 101.88% 100.00%
Total Cost 179,747 191,085 178,403 187,333 187,036 190,662 178,809 0.09%
  YoY % -5.93% 7.11% -4.77% 0.16% -1.90% 6.63% -
  Horiz. % 100.52% 106.87% 99.77% 104.77% 104.60% 106.63% 100.00%
Net Worth 243,999 253,600 257,600 248,799 243,999 230,400 215,200 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%
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 0 0 16,000 15,994 0.01%
  YoY % -20.00% -16.62% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 125.04% 149.96% 0.00% 0.00% 100.03% 100.00%
Div Payout % 144.52 % 112.16 % 80.54 % - % - % 49.87 % 73.57 % 11.90%
  YoY % 28.85% 39.26% 0.00% 0.00% 0.00% -32.21% -
  Horiz. % 196.44% 152.45% 109.47% 0.00% 0.00% 67.79% 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 243,999 253,600 257,600 248,799 243,999 230,400 215,200 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%
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 5.80 % 8.54 % 14.31 % 11.90 % 15.18 % 14.40 % 10.84 % -9.89%
  YoY % -32.08% -40.32% 20.25% -21.61% 5.42% 32.84% -
  Horiz. % 53.51% 78.78% 132.01% 109.78% 140.04% 132.84% 100.00%
ROE 4.54 % 7.03 % 11.56 % 10.17 % 13.72 % 13.93 % 10.10 % -12.47%
  YoY % -35.42% -39.19% 13.67% -25.87% -1.51% 37.92% -
  Horiz. % 44.95% 69.60% 114.46% 100.69% 135.84% 137.92% 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 238.52 261.15 260.23 265.78 275.63 278.43 250.69 -0.83%
  YoY % -8.67% 0.35% -2.09% -3.57% -1.01% 11.07% -
  Horiz. % 95.15% 104.17% 103.81% 106.02% 109.95% 111.07% 100.00%
EPS 13.84 22.29 37.23 31.62 41.84 40.11 27.18 -10.63%
  YoY % -37.91% -40.13% 17.74% -24.43% 4.31% 47.57% -
  Horiz. % 50.92% 82.01% 136.98% 116.34% 153.94% 147.57% 100.00%
DPS 20.00 25.00 30.00 0.00 0.00 20.00 20.00 -
  YoY % -20.00% -16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 125.00% 150.00% 0.00% 0.00% 100.00% 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 238.52 261.15 260.23 265.78 275.63 278.43 250.69 -0.83%
  YoY % -8.67% 0.35% -2.09% -3.57% -1.01% 11.07% -
  Horiz. % 95.15% 104.17% 103.81% 106.02% 109.95% 111.07% 100.00%
EPS 13.84 22.29 37.23 31.62 41.84 40.11 27.18 -10.63%
  YoY % -37.91% -40.13% 17.74% -24.43% 4.31% 47.57% -
  Horiz. % 50.92% 82.01% 136.98% 116.34% 153.94% 147.57% 100.00%
DPS 20.00 25.00 30.00 0.00 0.00 20.00 20.00 -
  YoY % -20.00% -16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 125.00% 150.00% 0.00% 0.00% 100.00% 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 1.64 1.91 2.29 1.70 1.74 1.37 1.17 5.79%
  YoY % -14.14% -16.59% 34.71% -2.30% 27.01% 17.09% -
  Horiz. % 140.17% 163.25% 195.73% 145.30% 148.72% 117.09% 100.00%
P/EPS 28.25 22.43 15.98 14.30 11.45 9.50 10.78 17.41%
  YoY % 25.95% 40.36% 11.75% 24.89% 20.53% -11.87% -
  Horiz. % 262.06% 208.07% 148.24% 132.65% 106.22% 88.13% 100.00%
EY 3.54 4.46 6.26 7.00 8.73 10.53 9.27 -14.82%
  YoY % -20.63% -28.75% -10.57% -19.82% -17.09% 13.59% -
  Horiz. % 38.19% 48.11% 67.53% 75.51% 94.17% 113.59% 100.00%
DY 5.12 5.00 5.04 0.00 0.00 5.25 6.83 -4.69%
  YoY % 2.40% -0.79% 0.00% 0.00% 0.00% -23.13% -
  Horiz. % 74.96% 73.21% 73.79% 0.00% 0.00% 76.87% 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 1.74 1.91 2.17 1.78 1.81 1.51 1.18 6.68%
  YoY % -8.90% -11.98% 21.91% -1.66% 19.87% 27.97% -
  Horiz. % 147.46% 161.86% 183.90% 150.85% 153.39% 127.97% 100.00%
P/EPS 30.06 22.43 15.18 14.93 11.90 10.47 10.86 18.48%
  YoY % 34.02% 47.76% 1.67% 25.46% 13.66% -3.59% -
  Horiz. % 276.80% 206.54% 139.78% 137.48% 109.58% 96.41% 100.00%
EY 3.33 4.46 6.59 6.70 8.40 9.55 9.21 -15.59%
  YoY % -25.34% -32.32% -1.64% -20.24% -12.04% 3.69% -
  Horiz. % 36.16% 48.43% 71.55% 72.75% 91.21% 103.69% 100.00%
DY 4.81 5.00 5.31 0.00 0.00 4.76 6.78 -5.56%
  YoY % -3.80% -5.84% 0.00% 0.00% 0.00% -29.79% -
  Horiz. % 70.94% 73.75% 78.32% 0.00% 0.00% 70.21% 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.
 


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
 
 

400  397  599  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.29+0.025 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 MLAB 0.0250.00 
 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