Highlights

[APOLLO] YoY TTM Result on 2015-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 30-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     -3.15%    YoY -     -22.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 204,605 202,465 207,620 219,257 215,995 224,242 189,029 1.33%
  YoY % 1.06% -2.48% -5.31% 1.51% -3.68% 18.63% -
  Horiz. % 108.24% 107.11% 109.84% 115.99% 114.27% 118.63% 100.00%
PBT 16,754 25,083 42,255 36,477 43,909 42,365 22,565 -4.84%
  YoY % -33.21% -40.64% 15.84% -16.93% 3.64% 87.75% -
  Horiz. % 74.25% 111.16% 187.26% 161.65% 194.59% 187.75% 100.00%
Tax -4,346 -8,200 -7,685 -10,631 -10,397 -8,673 -7,551 -8.79%
  YoY % 47.00% -6.70% 27.71% -2.25% -19.88% -14.86% -
  Horiz. % 57.56% 108.59% 101.77% 140.79% 137.69% 114.86% 100.00%
NP 12,408 16,883 34,570 25,846 33,512 33,692 15,014 -3.12%
  YoY % -26.51% -51.16% 33.75% -22.88% -0.53% 124.40% -
  Horiz. % 82.64% 112.45% 230.25% 172.15% 223.21% 224.40% 100.00%
NP to SH 12,408 16,883 34,570 25,846 33,512 33,692 15,014 -3.12%
  YoY % -26.51% -51.16% 33.75% -22.88% -0.53% 124.40% -
  Horiz. % 82.64% 112.45% 230.25% 172.15% 223.21% 224.40% 100.00%
Tax Rate 25.94 % 32.69 % 18.19 % 29.14 % 23.68 % 20.47 % 33.46 % -4.15%
  YoY % -20.65% 79.71% -37.58% 23.06% 15.68% -38.82% -
  Horiz. % 77.53% 97.70% 54.36% 87.09% 70.77% 61.18% 100.00%
Total Cost 192,197 185,582 173,050 193,411 182,483 190,550 174,015 1.67%
  YoY % 3.56% 7.24% -10.53% 5.99% -4.23% 9.50% -
  Horiz. % 110.45% 106.65% 99.45% 111.15% 104.87% 109.50% 100.00%
Net Worth 241,599 248,799 256,000 242,399 236,800 223,199 205,599 2.72%
  YoY % -2.89% -2.81% 5.61% 2.36% 6.09% 8.56% -
  Horiz. % 117.51% 121.01% 124.51% 117.90% 115.18% 108.56% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 20,000 23,986 0 0 0 16,000 15,994 3.79%
  YoY % -16.62% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 125.04% 149.96% 0.00% 0.00% 0.00% 100.03% 100.00%
Div Payout % 161.19 % 142.07 % - % - % - % 47.49 % 106.53 % 7.14%
  YoY % 13.46% 0.00% 0.00% 0.00% 0.00% -55.42% -
  Horiz. % 151.31% 133.36% 0.00% 0.00% 0.00% 44.58% 100.00%
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 241,599 248,799 256,000 242,399 236,800 223,199 205,599 2.72%
  YoY % -2.89% -2.81% 5.61% 2.36% 6.09% 8.56% -
  Horiz. % 117.51% 121.01% 124.51% 117.90% 115.18% 108.56% 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 6.06 % 8.34 % 16.65 % 11.79 % 15.52 % 15.02 % 7.94 % -4.40%
  YoY % -27.34% -49.91% 41.22% -24.03% 3.33% 89.17% -
  Horiz. % 76.32% 105.04% 209.70% 148.49% 195.47% 189.17% 100.00%
ROE 5.14 % 6.79 % 13.50 % 10.66 % 14.15 % 15.09 % 7.30 % -5.67%
  YoY % -24.30% -49.70% 26.64% -24.66% -6.23% 106.71% -
  Horiz. % 70.41% 93.01% 184.93% 146.03% 193.84% 206.71% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 255.76 253.08 259.53 274.07 269.99 280.30 236.29 1.33%
  YoY % 1.06% -2.49% -5.31% 1.51% -3.68% 18.63% -
  Horiz. % 108.24% 107.11% 109.84% 115.99% 114.26% 118.63% 100.00%
EPS 15.51 21.10 43.21 32.31 41.89 42.12 18.77 -3.13%
  YoY % -26.49% -51.17% 33.74% -22.87% -0.55% 124.40% -
  Horiz. % 82.63% 112.41% 230.21% 172.14% 223.18% 224.40% 100.00%
DPS 25.00 30.00 0.00 0.00 0.00 20.00 20.00 3.79%
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 150.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.0200 3.1100 3.2000 3.0300 2.9600 2.7900 2.5700 2.72%
  YoY % -2.89% -2.81% 5.61% 2.36% 6.09% 8.56% -
  Horiz. % 117.51% 121.01% 124.51% 117.90% 115.18% 108.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 255.76 253.08 259.53 274.07 269.99 280.30 236.29 1.33%
  YoY % 1.06% -2.49% -5.31% 1.51% -3.68% 18.63% -
  Horiz. % 108.24% 107.11% 109.84% 115.99% 114.26% 118.63% 100.00%
EPS 15.51 21.10 43.21 32.31 41.89 42.12 18.77 -3.13%
  YoY % -26.49% -51.17% 33.74% -22.87% -0.55% 124.40% -
  Horiz. % 82.63% 112.41% 230.21% 172.14% 223.18% 224.40% 100.00%
DPS 25.00 30.00 0.00 0.00 0.00 20.00 20.00 3.79%
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 150.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.0200 3.1100 3.2000 3.0300 2.9600 2.7900 2.5700 2.72%
  YoY % -2.89% -2.81% 5.61% 2.36% 6.09% 8.56% -
  Horiz. % 117.51% 121.01% 124.51% 117.90% 115.18% 108.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.4400 5.0200 5.8200 4.3200 4.5800 3.2300 3.0000 -
P/RPS 1.74 1.98 2.24 1.58 1.70 1.15 1.27 5.38%
  YoY % -12.12% -11.61% 41.77% -7.06% 47.83% -9.45% -
  Horiz. % 137.01% 155.91% 176.38% 124.41% 133.86% 90.55% 100.00%
P/EPS 28.63 23.79 13.47 13.37 10.93 7.67 15.99 10.19%
  YoY % 20.34% 76.61% 0.75% 22.32% 42.50% -52.03% -
  Horiz. % 179.05% 148.78% 84.24% 83.61% 68.36% 47.97% 100.00%
EY 3.49 4.20 7.42 7.48 9.15 13.04 6.26 -9.27%
  YoY % -16.90% -43.40% -0.80% -18.25% -29.83% 108.31% -
  Horiz. % 55.75% 67.09% 118.53% 119.49% 146.17% 208.31% 100.00%
DY 5.63 5.98 0.00 0.00 0.00 6.19 6.67 -2.78%
  YoY % -5.85% 0.00% 0.00% 0.00% 0.00% -7.20% -
  Horiz. % 84.41% 89.66% 0.00% 0.00% 0.00% 92.80% 100.00%
P/NAPS 1.47 1.61 1.82 1.43 1.55 1.16 1.17 3.87%
  YoY % -8.70% -11.54% 27.27% -7.74% 33.62% -0.85% -
  Horiz. % 125.64% 137.61% 155.56% 122.22% 132.48% 99.15% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 30/03/17 30/03/16 30/03/15 28/03/14 28/03/13 22/03/12 -
Price 4.0300 5.1400 6.2000 4.3200 4.6800 3.5500 3.0200 -
P/RPS 1.58 2.03 2.39 1.58 1.73 1.27 1.28 3.57%
  YoY % -22.17% -15.06% 51.27% -8.67% 36.22% -0.78% -
  Horiz. % 123.44% 158.59% 186.72% 123.44% 135.16% 99.22% 100.00%
P/EPS 25.98 24.36 14.35 13.37 11.17 8.43 16.09 8.31%
  YoY % 6.65% 69.76% 7.33% 19.70% 32.50% -47.61% -
  Horiz. % 161.47% 151.40% 89.19% 83.10% 69.42% 52.39% 100.00%
EY 3.85 4.11 6.97 7.48 8.95 11.86 6.21 -7.65%
  YoY % -6.33% -41.03% -6.82% -16.42% -24.54% 90.98% -
  Horiz. % 62.00% 66.18% 112.24% 120.45% 144.12% 190.98% 100.00%
DY 6.20 5.84 0.00 0.00 0.00 5.63 6.62 -1.09%
  YoY % 6.16% 0.00% 0.00% 0.00% 0.00% -14.95% -
  Horiz. % 93.66% 88.22% 0.00% 0.00% 0.00% 85.05% 100.00%
P/NAPS 1.33 1.65 1.94 1.43 1.58 1.27 1.18 2.01%
  YoY % -19.39% -14.95% 35.66% -9.49% 24.41% 7.63% -
  Horiz. % 112.71% 139.83% 164.41% 121.19% 133.90% 107.63% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS