Highlights

[APOLLO] YoY TTM Result on 2013-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     12.03%    YoY -     124.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 207,620 219,257 215,995 224,242 189,029 172,579 159,902 4.45%
  YoY % -5.31% 1.51% -3.68% 18.63% 9.53% 7.93% -
  Horiz. % 129.84% 137.12% 135.08% 140.24% 118.22% 107.93% 100.00%
PBT 42,255 36,477 43,909 42,365 22,565 25,681 34,900 3.24%
  YoY % 15.84% -16.93% 3.64% 87.75% -12.13% -26.42% -
  Horiz. % 121.07% 104.52% 125.81% 121.39% 64.66% 73.58% 100.00%
Tax -7,685 -10,631 -10,397 -8,673 -7,551 -4,953 -7,546 0.30%
  YoY % 27.71% -2.25% -19.88% -14.86% -52.45% 34.36% -
  Horiz. % 101.84% 140.88% 137.78% 114.94% 100.07% 65.64% 100.00%
NP 34,570 25,846 33,512 33,692 15,014 20,728 27,354 3.98%
  YoY % 33.75% -22.88% -0.53% 124.40% -27.57% -24.22% -
  Horiz. % 126.38% 94.49% 122.51% 123.17% 54.89% 75.78% 100.00%
NP to SH 34,570 25,846 33,512 33,692 15,014 20,728 27,354 3.98%
  YoY % 33.75% -22.88% -0.53% 124.40% -27.57% -24.22% -
  Horiz. % 126.38% 94.49% 122.51% 123.17% 54.89% 75.78% 100.00%
Tax Rate 18.19 % 29.14 % 23.68 % 20.47 % 33.46 % 19.29 % 21.62 % -2.84%
  YoY % -37.58% 23.06% 15.68% -38.82% 73.46% -10.78% -
  Horiz. % 84.14% 134.78% 109.53% 94.68% 154.76% 89.22% 100.00%
Total Cost 173,050 193,411 182,483 190,550 174,015 151,851 132,548 4.54%
  YoY % -10.53% 5.99% -4.23% 9.50% 14.60% 14.56% -
  Horiz. % 130.56% 145.92% 137.67% 143.76% 131.28% 114.56% 100.00%
Net Worth 256,000 242,399 236,800 223,199 205,599 206,464 196,770 4.48%
  YoY % 5.61% 2.36% 6.09% 8.56% -0.42% 4.93% -
  Horiz. % 130.10% 123.19% 120.34% 113.43% 104.49% 104.93% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 0 0 0 16,000 15,994 19,985 0 -
  YoY % 0.00% 0.00% 0.00% 0.03% -19.97% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.06% 80.03% 100.00% -
Div Payout % - % - % - % 47.49 % 106.53 % 96.42 % - % -
  YoY % 0.00% 0.00% 0.00% -55.42% 10.49% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 49.25% 110.49% 100.00% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 256,000 242,399 236,800 223,199 205,599 206,464 196,770 4.48%
  YoY % 5.61% 2.36% 6.09% 8.56% -0.42% 4.93% -
  Horiz. % 130.10% 123.19% 120.34% 113.43% 104.49% 104.93% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,025 79,988 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.05% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.05% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 16.65 % 11.79 % 15.52 % 15.02 % 7.94 % 12.01 % 17.11 % -0.45%
  YoY % 41.22% -24.03% 3.33% 89.17% -33.89% -29.81% -
  Horiz. % 97.31% 68.91% 90.71% 87.78% 46.41% 70.19% 100.00%
ROE 13.50 % 10.66 % 14.15 % 15.09 % 7.30 % 10.04 % 13.90 % -0.49%
  YoY % 26.64% -24.66% -6.23% 106.71% -27.29% -27.77% -
  Horiz. % 97.12% 76.69% 101.80% 108.56% 52.52% 72.23% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 259.53 274.07 269.99 280.30 236.29 215.66 199.91 4.44%
  YoY % -5.31% 1.51% -3.68% 18.63% 9.57% 7.88% -
  Horiz. % 129.82% 137.10% 135.06% 140.21% 118.20% 107.88% 100.00%
EPS 43.21 32.31 41.89 42.12 18.77 25.90 34.20 3.97%
  YoY % 33.74% -22.87% -0.55% 124.40% -27.53% -24.27% -
  Horiz. % 126.35% 94.47% 122.49% 123.16% 54.88% 75.73% 100.00%
DPS 0.00 0.00 0.00 20.00 20.00 25.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.00% 80.00% 100.00% -
NAPS 3.2000 3.0300 2.9600 2.7900 2.5700 2.5800 2.4600 4.48%
  YoY % 5.61% 2.36% 6.09% 8.56% -0.39% 4.88% -
  Horiz. % 130.08% 123.17% 120.33% 113.41% 104.47% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 259.53 274.07 269.99 280.30 236.29 215.72 199.88 4.45%
  YoY % -5.31% 1.51% -3.68% 18.63% 9.54% 7.92% -
  Horiz. % 129.84% 137.12% 135.08% 140.23% 118.22% 107.92% 100.00%
EPS 43.21 32.31 41.89 42.12 18.77 25.91 34.19 3.98%
  YoY % 33.74% -22.87% -0.55% 124.40% -27.56% -24.22% -
  Horiz. % 126.38% 94.50% 122.52% 123.19% 54.90% 75.78% 100.00%
DPS 0.00 0.00 0.00 20.00 20.00 24.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -19.94% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.06% 80.06% 100.00% -
NAPS 3.2000 3.0300 2.9600 2.7900 2.5700 2.5808 2.4596 4.48%
  YoY % 5.61% 2.36% 6.09% 8.56% -0.42% 4.93% -
  Horiz. % 130.10% 123.19% 120.34% 113.43% 104.49% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.8200 4.3200 4.5800 3.2300 3.0000 3.0000 2.8100 -
P/RPS 2.24 1.58 1.70 1.15 1.27 1.39 1.41 8.02%
  YoY % 41.77% -7.06% 47.83% -9.45% -8.63% -1.42% -
  Horiz. % 158.87% 112.06% 120.57% 81.56% 90.07% 98.58% 100.00%
P/EPS 13.47 13.37 10.93 7.67 15.99 11.58 8.22 8.58%
  YoY % 0.75% 22.32% 42.50% -52.03% 38.08% 40.88% -
  Horiz. % 163.87% 162.65% 132.97% 93.31% 194.53% 140.88% 100.00%
EY 7.42 7.48 9.15 13.04 6.26 8.63 12.17 -7.91%
  YoY % -0.80% -18.25% -29.83% 108.31% -27.46% -29.09% -
  Horiz. % 60.97% 61.46% 75.18% 107.15% 51.44% 70.91% 100.00%
DY 0.00 0.00 0.00 6.19 6.67 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% -7.20% -19.93% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 74.31% 80.07% 100.00% -
P/NAPS 1.82 1.43 1.55 1.16 1.17 1.16 1.14 8.10%
  YoY % 27.27% -7.74% 33.62% -0.85% 0.86% 1.75% -
  Horiz. % 159.65% 125.44% 135.96% 101.75% 102.63% 101.75% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 30/03/15 28/03/14 28/03/13 22/03/12 29/03/11 25/03/10 -
Price 6.2000 4.3200 4.6800 3.5500 3.0200 2.9100 2.9100 -
P/RPS 2.39 1.58 1.73 1.27 1.28 1.35 1.46 8.56%
  YoY % 51.27% -8.67% 36.22% -0.78% -5.19% -7.53% -
  Horiz. % 163.70% 108.22% 118.49% 86.99% 87.67% 92.47% 100.00%
P/EPS 14.35 13.37 11.17 8.43 16.09 11.23 8.51 9.09%
  YoY % 7.33% 19.70% 32.50% -47.61% 43.28% 31.96% -
  Horiz. % 168.63% 157.11% 131.26% 99.06% 189.07% 131.96% 100.00%
EY 6.97 7.48 8.95 11.86 6.21 8.90 11.75 -8.33%
  YoY % -6.82% -16.42% -24.54% 90.98% -30.22% -24.26% -
  Horiz. % 59.32% 63.66% 76.17% 100.94% 52.85% 75.74% 100.00%
DY 0.00 0.00 0.00 5.63 6.62 8.59 0.00 -
  YoY % 0.00% 0.00% 0.00% -14.95% -22.93% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 65.54% 77.07% 100.00% -
P/NAPS 1.94 1.43 1.58 1.27 1.18 1.13 1.18 8.64%
  YoY % 35.66% -9.49% 24.41% 7.63% 4.42% -4.24% -
  Horiz. % 164.41% 121.19% 133.90% 107.63% 100.00% 95.76% 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
 
 

393  408  625  1021 

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 
 LUSTER 0.19-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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