Highlights

[APOLLO] YoY TTM Result on 2011-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     -1.77%    YoY -     -24.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 215,995 224,242 189,029 172,579 159,902 183,274 169,104 4.16%
  YoY % -3.68% 18.63% 9.53% 7.93% -12.75% 8.38% -
  Horiz. % 127.73% 132.61% 111.78% 102.05% 94.56% 108.38% 100.00%
PBT 43,909 42,365 22,565 25,681 34,900 20,248 27,070 8.39%
  YoY % 3.64% 87.75% -12.13% -26.42% 72.36% -25.20% -
  Horiz. % 162.21% 156.50% 83.36% 94.87% 128.93% 74.80% 100.00%
Tax -10,397 -8,673 -7,551 -4,953 -7,546 -1,684 -5,300 11.87%
  YoY % -19.88% -14.86% -52.45% 34.36% -348.10% 68.23% -
  Horiz. % 196.17% 163.64% 142.47% 93.45% 142.38% 31.77% 100.00%
NP 33,512 33,692 15,014 20,728 27,354 18,564 21,770 7.45%
  YoY % -0.53% 124.40% -27.57% -24.22% 47.35% -14.73% -
  Horiz. % 153.94% 154.76% 68.97% 95.21% 125.65% 85.27% 100.00%
NP to SH 33,512 33,692 15,014 20,728 27,354 18,564 21,770 7.45%
  YoY % -0.53% 124.40% -27.57% -24.22% 47.35% -14.73% -
  Horiz. % 153.94% 154.76% 68.97% 95.21% 125.65% 85.27% 100.00%
Tax Rate 23.68 % 20.47 % 33.46 % 19.29 % 21.62 % 8.32 % 19.58 % 3.22%
  YoY % 15.68% -38.82% 73.46% -10.78% 159.86% -57.51% -
  Horiz. % 120.94% 104.55% 170.89% 98.52% 110.42% 42.49% 100.00%
Total Cost 182,483 190,550 174,015 151,851 132,548 164,710 147,334 3.63%
  YoY % -4.23% 9.50% 14.60% 14.56% -19.53% 11.79% -
  Horiz. % 123.86% 129.33% 118.11% 103.07% 89.96% 111.79% 100.00%
Net Worth 236,800 223,199 205,599 206,464 196,770 181,503 177,797 4.89%
  YoY % 6.09% 8.56% -0.42% 4.93% 8.41% 2.08% -
  Horiz. % 133.19% 125.54% 115.64% 116.12% 110.67% 102.08% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 0 16,000 15,994 19,985 0 7,992 15,993 -
  YoY % 0.00% 0.03% -19.97% 0.00% 0.00% -50.03% -
  Horiz. % 0.00% 100.04% 100.01% 124.96% 0.00% 49.97% 100.00%
Div Payout % - % 47.49 % 106.53 % 96.42 % - % 43.05 % 73.47 % -
  YoY % 0.00% -55.42% 10.49% 0.00% 0.00% -41.40% -
  Horiz. % 0.00% 64.64% 145.00% 131.24% 0.00% 58.60% 100.00%
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 236,800 223,199 205,599 206,464 196,770 181,503 177,797 4.89%
  YoY % 6.09% 8.56% -0.42% 4.93% 8.41% 2.08% -
  Horiz. % 133.19% 125.54% 115.64% 116.12% 110.67% 102.08% 100.00%
NOSH 80,000 80,000 80,000 80,025 79,988 79,957 80,088 -0.02%
  YoY % 0.00% 0.00% -0.03% 0.05% 0.04% -0.16% -
  Horiz. % 99.89% 99.89% 99.89% 99.92% 99.87% 99.84% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 15.52 % 15.02 % 7.94 % 12.01 % 17.11 % 10.13 % 12.87 % 3.17%
  YoY % 3.33% 89.17% -33.89% -29.81% 68.90% -21.29% -
  Horiz. % 120.59% 116.71% 61.69% 93.32% 132.94% 78.71% 100.00%
ROE 14.15 % 15.09 % 7.30 % 10.04 % 13.90 % 10.23 % 12.24 % 2.44%
  YoY % -6.23% 106.71% -27.29% -27.77% 35.87% -16.42% -
  Horiz. % 115.60% 123.28% 59.64% 82.03% 113.56% 83.58% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 269.99 280.30 236.29 215.66 199.91 229.21 211.15 4.18%
  YoY % -3.68% 18.63% 9.57% 7.88% -12.78% 8.55% -
  Horiz. % 127.87% 132.75% 111.91% 102.14% 94.68% 108.55% 100.00%
EPS 41.89 42.12 18.77 25.90 34.20 23.22 27.18 7.47%
  YoY % -0.55% 124.40% -27.53% -24.27% 47.29% -14.57% -
  Horiz. % 154.12% 154.97% 69.06% 95.29% 125.83% 85.43% 100.00%
DPS 0.00 20.00 20.00 25.00 0.00 10.00 20.00 -
  YoY % 0.00% 0.00% -20.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 100.00% 100.00% 125.00% 0.00% 50.00% 100.00%
NAPS 2.9600 2.7900 2.5700 2.5800 2.4600 2.2700 2.2200 4.91%
  YoY % 6.09% 8.56% -0.39% 4.88% 8.37% 2.25% -
  Horiz. % 133.33% 125.68% 115.77% 116.22% 110.81% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 269.99 280.30 236.29 215.72 199.88 229.09 211.38 4.16%
  YoY % -3.68% 18.63% 9.54% 7.92% -12.75% 8.38% -
  Horiz. % 127.73% 132.60% 111.78% 102.05% 94.56% 108.38% 100.00%
EPS 41.89 42.12 18.77 25.91 34.19 23.21 27.21 7.45%
  YoY % -0.55% 124.40% -27.56% -24.22% 47.31% -14.70% -
  Horiz. % 153.95% 154.80% 68.98% 95.22% 125.65% 85.30% 100.00%
DPS 0.00 20.00 20.00 24.98 0.00 9.99 19.99 -
  YoY % 0.00% 0.00% -19.94% 0.00% 0.00% -50.03% -
  Horiz. % 0.00% 100.05% 100.05% 124.96% 0.00% 49.97% 100.00%
NAPS 2.9600 2.7900 2.5700 2.5808 2.4596 2.2688 2.2225 4.89%
  YoY % 6.09% 8.56% -0.42% 4.93% 8.41% 2.08% -
  Horiz. % 133.18% 125.53% 115.64% 116.12% 110.67% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.5800 3.2300 3.0000 3.0000 2.8100 2.3500 2.8500 -
P/RPS 1.70 1.15 1.27 1.39 1.41 1.03 1.35 3.91%
  YoY % 47.83% -9.45% -8.63% -1.42% 36.89% -23.70% -
  Horiz. % 125.93% 85.19% 94.07% 102.96% 104.44% 76.30% 100.00%
P/EPS 10.93 7.67 15.99 11.58 8.22 10.12 10.48 0.70%
  YoY % 42.50% -52.03% 38.08% 40.88% -18.77% -3.44% -
  Horiz. % 104.29% 73.19% 152.58% 110.50% 78.44% 96.56% 100.00%
EY 9.15 13.04 6.26 8.63 12.17 9.88 9.54 -0.69%
  YoY % -29.83% 108.31% -27.46% -29.09% 23.18% 3.56% -
  Horiz. % 95.91% 136.69% 65.62% 90.46% 127.57% 103.56% 100.00%
DY 0.00 6.19 6.67 8.33 0.00 4.26 7.02 -
  YoY % 0.00% -7.20% -19.93% 0.00% 0.00% -39.32% -
  Horiz. % 0.00% 88.18% 95.01% 118.66% 0.00% 60.68% 100.00%
P/NAPS 1.55 1.16 1.17 1.16 1.14 1.04 1.28 3.24%
  YoY % 33.62% -0.85% 0.86% 1.75% 9.62% -18.75% -
  Horiz. % 121.09% 90.62% 91.41% 90.62% 89.06% 81.25% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 27/03/08 -
Price 4.6800 3.5500 3.0200 2.9100 2.9100 2.3100 2.6300 -
P/RPS 1.73 1.27 1.28 1.35 1.46 1.01 1.25 5.56%
  YoY % 36.22% -0.78% -5.19% -7.53% 44.55% -19.20% -
  Horiz. % 138.40% 101.60% 102.40% 108.00% 116.80% 80.80% 100.00%
P/EPS 11.17 8.43 16.09 11.23 8.51 9.95 9.68 2.41%
  YoY % 32.50% -47.61% 43.28% 31.96% -14.47% 2.79% -
  Horiz. % 115.39% 87.09% 166.22% 116.01% 87.91% 102.79% 100.00%
EY 8.95 11.86 6.21 8.90 11.75 10.05 10.34 -2.38%
  YoY % -24.54% 90.98% -30.22% -24.26% 16.92% -2.80% -
  Horiz. % 86.56% 114.70% 60.06% 86.07% 113.64% 97.20% 100.00%
DY 0.00 5.63 6.62 8.59 0.00 4.33 7.60 -
  YoY % 0.00% -14.95% -22.93% 0.00% 0.00% -43.03% -
  Horiz. % 0.00% 74.08% 87.11% 113.03% 0.00% 56.97% 100.00%
P/NAPS 1.58 1.27 1.18 1.13 1.18 1.02 1.18 4.98%
  YoY % 24.41% 7.63% 4.42% -4.24% 15.69% -13.56% -
  Horiz. % 133.90% 107.63% 100.00% 95.76% 100.00% 86.44% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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