Highlights

[APOLLO] YoY TTM Result on 2011-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     -12.93%    YoY -     -32.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 214,638 221,420 210,064 182,064 163,897 165,544 189,470 2.10%
  YoY % -3.06% 5.41% 15.38% 11.08% -0.99% -12.63% -
  Horiz. % 113.28% 116.86% 110.87% 96.09% 86.50% 87.37% 100.00%
PBT 37,970 45,921 34,444 20,364 30,144 26,898 23,765 8.12%
  YoY % -17.31% 33.32% 69.14% -32.44% 12.07% 13.18% -
  Horiz. % 159.77% 193.23% 144.94% 85.69% 126.84% 113.18% 100.00%
Tax -9,497 -11,140 -7,879 -4,819 -7,237 -4,788 -2,842 22.26%
  YoY % 14.75% -41.39% -63.50% 33.41% -51.15% -68.47% -
  Horiz. % 334.17% 391.98% 277.23% 169.56% 254.64% 168.47% 100.00%
NP 28,473 34,781 26,565 15,545 22,907 22,110 20,923 5.27%
  YoY % -18.14% 30.93% 70.89% -32.14% 3.60% 5.67% -
  Horiz. % 136.08% 166.23% 126.97% 74.30% 109.48% 105.67% 100.00%
NP to SH 28,473 34,781 26,565 15,545 22,907 22,110 20,923 5.27%
  YoY % -18.14% 30.93% 70.89% -32.14% 3.60% 5.67% -
  Horiz. % 136.08% 166.23% 126.97% 74.30% 109.48% 105.67% 100.00%
Tax Rate 25.01 % 24.26 % 22.87 % 23.66 % 24.01 % 17.80 % 11.96 % 13.08%
  YoY % 3.09% 6.08% -3.34% -1.46% 34.89% 48.83% -
  Horiz. % 209.11% 202.84% 191.22% 197.83% 200.75% 148.83% 100.00%
Total Cost 186,165 186,639 183,499 166,519 140,990 143,434 168,547 1.67%
  YoY % -0.25% 1.71% 10.20% 18.11% -1.70% -14.90% -
  Horiz. % 110.45% 110.73% 108.87% 98.80% 83.65% 85.10% 100.00%
Net Worth 249,599 240,799 222,399 211,933 209,447 195,946 183,139 5.29%
  YoY % 3.65% 8.27% 4.94% 1.19% 6.89% 6.99% -
  Horiz. % 136.29% 131.48% 121.44% 115.72% 114.36% 106.99% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 0 0 16,000 15,994 19,985 0 15,984 -
  YoY % 0.00% 0.00% 0.03% -19.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.10% 100.06% 125.03% 0.00% 100.00%
Div Payout % - % - % 60.23 % 102.89 % 87.25 % - % 76.40 % -
  YoY % 0.00% 0.00% -41.46% 17.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.84% 134.67% 114.20% 0.00% 100.00%
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 249,599 240,799 222,399 211,933 209,447 195,946 183,139 5.29%
  YoY % 3.65% 8.27% 4.94% 1.19% 6.89% 6.99% -
  Horiz. % 136.29% 131.48% 121.44% 115.72% 114.36% 106.99% 100.00%
NOSH 80,000 80,000 80,000 79,974 79,941 79,977 79,973 0.01%
  YoY % 0.00% 0.00% 0.03% 0.04% -0.05% 0.01% -
  Horiz. % 100.03% 100.03% 100.03% 100.00% 99.96% 100.01% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 13.27 % 15.71 % 12.65 % 8.54 % 13.98 % 13.36 % 11.04 % 3.11%
  YoY % -15.53% 24.19% 48.13% -38.91% 4.64% 21.01% -
  Horiz. % 120.20% 142.30% 114.58% 77.36% 126.63% 121.01% 100.00%
ROE 11.41 % 14.44 % 11.94 % 7.33 % 10.94 % 11.28 % 11.42 % -0.01%
  YoY % -20.98% 20.94% 62.89% -33.00% -3.01% -1.23% -
  Horiz. % 99.91% 126.44% 104.55% 64.19% 95.80% 98.77% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 268.30 276.78 262.58 227.65 205.02 206.99 236.92 2.09%
  YoY % -3.06% 5.41% 15.34% 11.04% -0.95% -12.63% -
  Horiz. % 113.24% 116.82% 110.83% 96.09% 86.54% 87.37% 100.00%
EPS 35.59 43.48 33.21 19.44 28.65 27.65 26.16 5.26%
  YoY % -18.15% 30.92% 70.83% -32.15% 3.62% 5.70% -
  Horiz. % 136.05% 166.21% 126.95% 74.31% 109.52% 105.70% 100.00%
DPS 0.00 0.00 20.00 20.00 25.00 0.00 20.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 125.00% 0.00% 100.00%
NAPS 3.1200 3.0100 2.7800 2.6500 2.6200 2.4500 2.2900 5.29%
  YoY % 3.65% 8.27% 4.91% 1.15% 6.94% 6.99% -
  Horiz. % 136.24% 131.44% 121.40% 115.72% 114.41% 106.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 268.30 276.78 262.58 227.58 204.87 206.93 236.84 2.10%
  YoY % -3.06% 5.41% 15.38% 11.09% -1.00% -12.63% -
  Horiz. % 113.28% 116.86% 110.87% 96.09% 86.50% 87.37% 100.00%
EPS 35.59 43.48 33.21 19.43 28.63 27.64 26.15 5.27%
  YoY % -18.15% 30.92% 70.92% -32.13% 3.58% 5.70% -
  Horiz. % 136.10% 166.27% 127.00% 74.30% 109.48% 105.70% 100.00%
DPS 0.00 0.00 20.00 19.99 24.98 0.00 19.98 -
  YoY % 0.00% 0.00% 0.05% -19.98% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.10% 100.05% 125.03% 0.00% 100.00%
NAPS 3.1200 3.0100 2.7800 2.6492 2.6181 2.4493 2.2892 5.29%
  YoY % 3.65% 8.27% 4.94% 1.19% 6.89% 6.99% -
  Horiz. % 136.29% 131.49% 121.44% 115.73% 114.37% 106.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 4.9800 4.1300 3.1600 3.0800 3.1100 2.5300 2.6600 -
P/RPS 1.86 1.49 1.20 1.35 1.52 1.22 1.12 8.82%
  YoY % 24.83% 24.17% -11.11% -11.18% 24.59% 8.93% -
  Horiz. % 166.07% 133.04% 107.14% 120.54% 135.71% 108.93% 100.00%
P/EPS 13.99 9.50 9.52 15.85 10.85 9.15 10.17 5.46%
  YoY % 47.26% -0.21% -39.94% 46.08% 18.58% -10.03% -
  Horiz. % 137.56% 93.41% 93.61% 155.85% 106.69% 89.97% 100.00%
EY 7.15 10.53 10.51 6.31 9.21 10.93 9.84 -5.18%
  YoY % -32.10% 0.19% 66.56% -31.49% -15.74% 11.08% -
  Horiz. % 72.66% 107.01% 106.81% 64.13% 93.60% 111.08% 100.00%
DY 0.00 0.00 6.33 6.49 8.04 0.00 7.52 -
  YoY % 0.00% 0.00% -2.47% -19.28% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.18% 86.30% 106.91% 0.00% 100.00%
P/NAPS 1.60 1.37 1.14 1.16 1.19 1.03 1.16 5.50%
  YoY % 16.79% 20.18% -1.72% -2.52% 15.53% -11.21% -
  Horiz. % 137.93% 118.10% 98.28% 100.00% 102.59% 88.79% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 28/08/14 30/08/13 28/09/12 24/08/11 30/09/10 25/08/09 26/09/08 -
Price 5.1800 4.1400 3.2300 2.9800 3.3700 2.7200 2.5300 -
P/RPS 1.93 1.50 1.23 1.31 1.64 1.31 1.07 10.33%
  YoY % 28.67% 21.95% -6.11% -20.12% 25.19% 22.43% -
  Horiz. % 180.37% 140.19% 114.95% 122.43% 153.27% 122.43% 100.00%
P/EPS 14.55 9.52 9.73 15.33 11.76 9.84 9.67 7.04%
  YoY % 52.84% -2.16% -36.53% 30.36% 19.51% 1.76% -
  Horiz. % 150.47% 98.45% 100.62% 158.53% 121.61% 101.76% 100.00%
EY 6.87 10.50 10.28 6.52 8.50 10.16 10.34 -6.58%
  YoY % -34.57% 2.14% 57.67% -23.29% -16.34% -1.74% -
  Horiz. % 66.44% 101.55% 99.42% 63.06% 82.21% 98.26% 100.00%
DY 0.00 0.00 6.19 6.71 7.42 0.00 7.91 -
  YoY % 0.00% 0.00% -7.75% -9.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.26% 84.83% 93.81% 0.00% 100.00%
P/NAPS 1.66 1.38 1.16 1.12 1.29 1.11 1.10 7.10%
  YoY % 20.29% 18.97% 3.57% -13.18% 16.22% 0.91% -
  Horiz. % 150.91% 125.45% 105.45% 101.82% 117.27% 100.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

405  411  609  1022 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 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