Highlights

[APOLLO] YoY TTM Result on 2012-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     22.19%    YoY -     70.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 210,949 214,638 221,420 210,064 182,064 163,897 165,544 4.12%
  YoY % -1.72% -3.06% 5.41% 15.38% 11.08% -0.99% -
  Horiz. % 127.43% 129.66% 133.75% 126.89% 109.98% 99.01% 100.00%
PBT 38,683 37,970 45,921 34,444 20,364 30,144 26,898 6.24%
  YoY % 1.88% -17.31% 33.32% 69.14% -32.44% 12.07% -
  Horiz. % 143.81% 141.16% 170.72% 128.05% 75.71% 112.07% 100.00%
Tax -7,919 -9,497 -11,140 -7,879 -4,819 -7,237 -4,788 8.74%
  YoY % 16.62% 14.75% -41.39% -63.50% 33.41% -51.15% -
  Horiz. % 165.39% 198.35% 232.66% 164.56% 100.65% 151.15% 100.00%
NP 30,764 28,473 34,781 26,565 15,545 22,907 22,110 5.66%
  YoY % 8.05% -18.14% 30.93% 70.89% -32.14% 3.60% -
  Horiz. % 139.14% 128.78% 157.31% 120.15% 70.31% 103.60% 100.00%
NP to SH 30,764 28,473 34,781 26,565 15,545 22,907 22,110 5.66%
  YoY % 8.05% -18.14% 30.93% 70.89% -32.14% 3.60% -
  Horiz. % 139.14% 128.78% 157.31% 120.15% 70.31% 103.60% 100.00%
Tax Rate 20.47 % 25.01 % 24.26 % 22.87 % 23.66 % 24.01 % 17.80 % 2.36%
  YoY % -18.15% 3.09% 6.08% -3.34% -1.46% 34.89% -
  Horiz. % 115.00% 140.51% 136.29% 128.48% 132.92% 134.89% 100.00%
Total Cost 180,185 186,165 186,639 183,499 166,519 140,990 143,434 3.87%
  YoY % -3.21% -0.25% 1.71% 10.20% 18.11% -1.70% -
  Horiz. % 125.62% 129.79% 130.12% 127.93% 116.09% 98.30% 100.00%
Net Worth 259,200 249,599 240,799 222,399 211,933 209,447 195,946 4.77%
  YoY % 3.85% 3.65% 8.27% 4.94% 1.19% 6.89% -
  Horiz. % 132.28% 127.38% 122.89% 113.50% 108.16% 106.89% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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 % - % - % - % 60.23 % 102.89 % 87.25 % - % -
  YoY % 0.00% 0.00% 0.00% -41.46% 17.93% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 69.03% 117.93% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 259,200 249,599 240,799 222,399 211,933 209,447 195,946 4.77%
  YoY % 3.85% 3.65% 8.27% 4.94% 1.19% 6.89% -
  Horiz. % 132.28% 127.38% 122.89% 113.50% 108.16% 106.89% 100.00%
NOSH 80,000 80,000 80,000 80,000 79,974 79,941 79,977 0.00%
  YoY % 0.00% 0.00% 0.00% 0.03% 0.04% -0.05% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.00% 99.95% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 14.58 % 13.27 % 15.71 % 12.65 % 8.54 % 13.98 % 13.36 % 1.47%
  YoY % 9.87% -15.53% 24.19% 48.13% -38.91% 4.64% -
  Horiz. % 109.13% 99.33% 117.59% 94.69% 63.92% 104.64% 100.00%
ROE 11.87 % 11.41 % 14.44 % 11.94 % 7.33 % 10.94 % 11.28 % 0.85%
  YoY % 4.03% -20.98% 20.94% 62.89% -33.00% -3.01% -
  Horiz. % 105.23% 101.15% 128.01% 105.85% 64.98% 96.99% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 263.69 268.30 276.78 262.58 227.65 205.02 206.99 4.12%
  YoY % -1.72% -3.06% 5.41% 15.34% 11.04% -0.95% -
  Horiz. % 127.39% 129.62% 133.72% 126.86% 109.98% 99.05% 100.00%
EPS 38.46 35.59 43.48 33.21 19.44 28.65 27.65 5.65%
  YoY % 8.06% -18.15% 30.92% 70.83% -32.15% 3.62% -
  Horiz. % 139.10% 128.72% 157.25% 120.11% 70.31% 103.62% 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 3.2400 3.1200 3.0100 2.7800 2.6500 2.6200 2.4500 4.77%
  YoY % 3.85% 3.65% 8.27% 4.91% 1.15% 6.94% -
  Horiz. % 132.24% 127.35% 122.86% 113.47% 108.16% 106.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 263.69 268.30 276.78 262.58 227.58 204.87 206.93 4.12%
  YoY % -1.72% -3.06% 5.41% 15.38% 11.09% -1.00% -
  Horiz. % 127.43% 129.66% 133.76% 126.89% 109.98% 99.00% 100.00%
EPS 38.46 35.59 43.48 33.21 19.43 28.63 27.64 5.66%
  YoY % 8.06% -18.15% 30.92% 70.92% -32.13% 3.58% -
  Horiz. % 139.15% 128.76% 157.31% 120.15% 70.30% 103.58% 100.00%
DPS 0.00 0.00 0.00 20.00 19.99 24.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.05% -19.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.06% 80.02% 100.00% -
NAPS 3.2400 3.1200 3.0100 2.7800 2.6492 2.6181 2.4493 4.77%
  YoY % 3.85% 3.65% 8.27% 4.94% 1.19% 6.89% -
  Horiz. % 132.28% 127.38% 122.89% 113.50% 108.16% 106.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 4.7000 4.9800 4.1300 3.1600 3.0800 3.1100 2.5300 -
P/RPS 1.78 1.86 1.49 1.20 1.35 1.52 1.22 6.50%
  YoY % -4.30% 24.83% 24.17% -11.11% -11.18% 24.59% -
  Horiz. % 145.90% 152.46% 122.13% 98.36% 110.66% 124.59% 100.00%
P/EPS 12.22 13.99 9.50 9.52 15.85 10.85 9.15 4.94%
  YoY % -12.65% 47.26% -0.21% -39.94% 46.08% 18.58% -
  Horiz. % 133.55% 152.90% 103.83% 104.04% 173.22% 118.58% 100.00%
EY 8.18 7.15 10.53 10.51 6.31 9.21 10.93 -4.71%
  YoY % 14.41% -32.10% 0.19% 66.56% -31.49% -15.74% -
  Horiz. % 74.84% 65.42% 96.34% 96.16% 57.73% 84.26% 100.00%
DY 0.00 0.00 0.00 6.33 6.49 8.04 0.00 -
  YoY % 0.00% 0.00% 0.00% -2.47% -19.28% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 78.73% 80.72% 100.00% -
P/NAPS 1.45 1.60 1.37 1.14 1.16 1.19 1.03 5.86%
  YoY % -9.37% 16.79% 20.18% -1.72% -2.52% 15.53% -
  Horiz. % 140.78% 155.34% 133.01% 110.68% 112.62% 115.53% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 27/08/15 28/08/14 30/08/13 28/09/12 24/08/11 30/09/10 25/08/09 -
Price 4.5000 5.1800 4.1400 3.2300 2.9800 3.3700 2.7200 -
P/RPS 1.71 1.93 1.50 1.23 1.31 1.64 1.31 4.54%
  YoY % -11.40% 28.67% 21.95% -6.11% -20.12% 25.19% -
  Horiz. % 130.53% 147.33% 114.50% 93.89% 100.00% 125.19% 100.00%
P/EPS 11.70 14.55 9.52 9.73 15.33 11.76 9.84 2.93%
  YoY % -19.59% 52.84% -2.16% -36.53% 30.36% 19.51% -
  Horiz. % 118.90% 147.87% 96.75% 98.88% 155.79% 119.51% 100.00%
EY 8.55 6.87 10.50 10.28 6.52 8.50 10.16 -2.83%
  YoY % 24.45% -34.57% 2.14% 57.67% -23.29% -16.34% -
  Horiz. % 84.15% 67.62% 103.35% 101.18% 64.17% 83.66% 100.00%
DY 0.00 0.00 0.00 6.19 6.71 7.42 0.00 -
  YoY % 0.00% 0.00% 0.00% -7.75% -9.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 83.42% 90.43% 100.00% -
P/NAPS 1.39 1.66 1.38 1.16 1.12 1.29 1.11 3.82%
  YoY % -16.27% 20.29% 18.97% 3.57% -13.18% 16.22% -
  Horiz. % 125.23% 149.55% 124.32% 104.50% 100.90% 116.22% 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
 
 

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. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS