Highlights

[APOLLO] YoY TTM Result on 2012-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     -4.55%    YoY -     -27.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 219,257 215,995 224,242 189,029 172,579 159,902 183,274 3.03%
  YoY % 1.51% -3.68% 18.63% 9.53% 7.93% -12.75% -
  Horiz. % 119.63% 117.85% 122.35% 103.14% 94.16% 87.25% 100.00%
PBT 36,477 43,909 42,365 22,565 25,681 34,900 20,248 10.30%
  YoY % -16.93% 3.64% 87.75% -12.13% -26.42% 72.36% -
  Horiz. % 180.15% 216.86% 209.23% 111.44% 126.83% 172.36% 100.00%
Tax -10,631 -10,397 -8,673 -7,551 -4,953 -7,546 -1,684 35.93%
  YoY % -2.25% -19.88% -14.86% -52.45% 34.36% -348.10% -
  Horiz. % 631.29% 617.40% 515.02% 448.40% 294.12% 448.10% 100.00%
NP 25,846 33,512 33,692 15,014 20,728 27,354 18,564 5.67%
  YoY % -22.88% -0.53% 124.40% -27.57% -24.22% 47.35% -
  Horiz. % 139.23% 180.52% 181.49% 80.88% 111.66% 147.35% 100.00%
NP to SH 25,846 33,512 33,692 15,014 20,728 27,354 18,564 5.67%
  YoY % -22.88% -0.53% 124.40% -27.57% -24.22% 47.35% -
  Horiz. % 139.23% 180.52% 181.49% 80.88% 111.66% 147.35% 100.00%
Tax Rate 29.14 % 23.68 % 20.47 % 33.46 % 19.29 % 21.62 % 8.32 % 23.22%
  YoY % 23.06% 15.68% -38.82% 73.46% -10.78% 159.86% -
  Horiz. % 350.24% 284.62% 246.03% 402.16% 231.85% 259.86% 100.00%
Total Cost 193,411 182,483 190,550 174,015 151,851 132,548 164,710 2.71%
  YoY % 5.99% -4.23% 9.50% 14.60% 14.56% -19.53% -
  Horiz. % 117.43% 110.79% 115.69% 105.65% 92.19% 80.47% 100.00%
Net Worth 242,399 236,800 223,199 205,599 206,464 196,770 181,503 4.94%
  YoY % 2.36% 6.09% 8.56% -0.42% 4.93% 8.41% -
  Horiz. % 133.55% 130.47% 122.97% 113.28% 113.75% 108.41% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 0 0 16,000 15,994 19,985 0 7,992 -
  YoY % 0.00% 0.00% 0.03% -19.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.19% 200.13% 250.06% 0.00% 100.00%
Div Payout % - % - % 47.49 % 106.53 % 96.42 % - % 43.05 % -
  YoY % 0.00% 0.00% -55.42% 10.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.31% 247.46% 223.97% 0.00% 100.00%
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 242,399 236,800 223,199 205,599 206,464 196,770 181,503 4.94%
  YoY % 2.36% 6.09% 8.56% -0.42% 4.93% 8.41% -
  Horiz. % 133.55% 130.47% 122.97% 113.28% 113.75% 108.41% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,025 79,988 79,957 0.01%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.05% 0.04% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.08% 100.04% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 11.79 % 15.52 % 15.02 % 7.94 % 12.01 % 17.11 % 10.13 % 2.56%
  YoY % -24.03% 3.33% 89.17% -33.89% -29.81% 68.90% -
  Horiz. % 116.39% 153.21% 148.27% 78.38% 118.56% 168.90% 100.00%
ROE 10.66 % 14.15 % 15.09 % 7.30 % 10.04 % 13.90 % 10.23 % 0.69%
  YoY % -24.66% -6.23% 106.71% -27.29% -27.77% 35.87% -
  Horiz. % 104.20% 138.32% 147.51% 71.36% 98.14% 135.87% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 274.07 269.99 280.30 236.29 215.66 199.91 229.21 3.02%
  YoY % 1.51% -3.68% 18.63% 9.57% 7.88% -12.78% -
  Horiz. % 119.57% 117.79% 122.29% 103.09% 94.09% 87.22% 100.00%
EPS 32.31 41.89 42.12 18.77 25.90 34.20 23.22 5.66%
  YoY % -22.87% -0.55% 124.40% -27.53% -24.27% 47.29% -
  Horiz. % 139.15% 180.40% 181.40% 80.84% 111.54% 147.29% 100.00%
DPS 0.00 0.00 20.00 20.00 25.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 200.00% 250.00% 0.00% 100.00%
NAPS 3.0300 2.9600 2.7900 2.5700 2.5800 2.4600 2.2700 4.93%
  YoY % 2.36% 6.09% 8.56% -0.39% 4.88% 8.37% -
  Horiz. % 133.48% 130.40% 122.91% 113.22% 113.66% 108.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 274.07 269.99 280.30 236.29 215.72 199.88 229.09 3.03%
  YoY % 1.51% -3.68% 18.63% 9.54% 7.92% -12.75% -
  Horiz. % 119.63% 117.85% 122.35% 103.14% 94.16% 87.25% 100.00%
EPS 32.31 41.89 42.12 18.77 25.91 34.19 23.21 5.67%
  YoY % -22.87% -0.55% 124.40% -27.56% -24.22% 47.31% -
  Horiz. % 139.21% 180.48% 181.47% 80.87% 111.63% 147.31% 100.00%
DPS 0.00 0.00 20.00 20.00 24.98 0.00 9.99 -
  YoY % 0.00% 0.00% 0.00% -19.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.20% 200.20% 250.05% 0.00% 100.00%
NAPS 3.0300 2.9600 2.7900 2.5700 2.5808 2.4596 2.2688 4.94%
  YoY % 2.36% 6.09% 8.56% -0.42% 4.93% 8.41% -
  Horiz. % 133.55% 130.47% 122.97% 113.28% 113.75% 108.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 4.3200 4.5800 3.2300 3.0000 3.0000 2.8100 2.3500 -
P/RPS 1.58 1.70 1.15 1.27 1.39 1.41 1.03 7.39%
  YoY % -7.06% 47.83% -9.45% -8.63% -1.42% 36.89% -
  Horiz. % 153.40% 165.05% 111.65% 123.30% 134.95% 136.89% 100.00%
P/EPS 13.37 10.93 7.67 15.99 11.58 8.22 10.12 4.75%
  YoY % 22.32% 42.50% -52.03% 38.08% 40.88% -18.77% -
  Horiz. % 132.11% 108.00% 75.79% 158.00% 114.43% 81.23% 100.00%
EY 7.48 9.15 13.04 6.26 8.63 12.17 9.88 -4.53%
  YoY % -18.25% -29.83% 108.31% -27.46% -29.09% 23.18% -
  Horiz. % 75.71% 92.61% 131.98% 63.36% 87.35% 123.18% 100.00%
DY 0.00 0.00 6.19 6.67 8.33 0.00 4.26 -
  YoY % 0.00% 0.00% -7.20% -19.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.31% 156.57% 195.54% 0.00% 100.00%
P/NAPS 1.43 1.55 1.16 1.17 1.16 1.14 1.04 5.45%
  YoY % -7.74% 33.62% -0.85% 0.86% 1.75% 9.62% -
  Horiz. % 137.50% 149.04% 111.54% 112.50% 111.54% 109.62% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/03/15 28/03/14 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 -
Price 4.3200 4.6800 3.5500 3.0200 2.9100 2.9100 2.3100 -
P/RPS 1.58 1.73 1.27 1.28 1.35 1.46 1.01 7.74%
  YoY % -8.67% 36.22% -0.78% -5.19% -7.53% 44.55% -
  Horiz. % 156.44% 171.29% 125.74% 126.73% 133.66% 144.55% 100.00%
P/EPS 13.37 11.17 8.43 16.09 11.23 8.51 9.95 5.04%
  YoY % 19.70% 32.50% -47.61% 43.28% 31.96% -14.47% -
  Horiz. % 134.37% 112.26% 84.72% 161.71% 112.86% 85.53% 100.00%
EY 7.48 8.95 11.86 6.21 8.90 11.75 10.05 -4.80%
  YoY % -16.42% -24.54% 90.98% -30.22% -24.26% 16.92% -
  Horiz. % 74.43% 89.05% 118.01% 61.79% 88.56% 116.92% 100.00%
DY 0.00 0.00 5.63 6.62 8.59 0.00 4.33 -
  YoY % 0.00% 0.00% -14.95% -22.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 130.02% 152.89% 198.38% 0.00% 100.00%
P/NAPS 1.43 1.58 1.27 1.18 1.13 1.18 1.02 5.79%
  YoY % -9.49% 24.41% 7.63% 4.42% -4.24% 15.69% -
  Horiz. % 140.20% 154.90% 124.51% 115.69% 110.78% 115.69% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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