Highlights

[APOLLO] YoY TTM Result on 2013-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     8.41%    YoY -     30.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 208,236 210,949 214,638 221,420 210,064 182,064 163,897 4.07%
  YoY % -1.29% -1.72% -3.06% 5.41% 15.38% 11.08% -
  Horiz. % 127.05% 128.71% 130.96% 135.10% 128.17% 111.08% 100.00%
PBT 35,786 38,683 37,970 45,921 34,444 20,364 30,144 2.90%
  YoY % -7.49% 1.88% -17.31% 33.32% 69.14% -32.44% -
  Horiz. % 118.72% 128.33% 125.96% 152.34% 114.26% 67.56% 100.00%
Tax -11,490 -7,919 -9,497 -11,140 -7,879 -4,819 -7,237 8.00%
  YoY % -45.09% 16.62% 14.75% -41.39% -63.50% 33.41% -
  Horiz. % 158.77% 109.42% 131.23% 153.93% 108.87% 66.59% 100.00%
NP 24,296 30,764 28,473 34,781 26,565 15,545 22,907 0.99%
  YoY % -21.02% 8.05% -18.14% 30.93% 70.89% -32.14% -
  Horiz. % 106.06% 134.30% 124.30% 151.84% 115.97% 67.86% 100.00%
NP to SH 24,296 30,764 28,473 34,781 26,565 15,545 22,907 0.99%
  YoY % -21.02% 8.05% -18.14% 30.93% 70.89% -32.14% -
  Horiz. % 106.06% 134.30% 124.30% 151.84% 115.97% 67.86% 100.00%
Tax Rate 32.11 % 20.47 % 25.01 % 24.26 % 22.87 % 23.66 % 24.01 % 4.96%
  YoY % 56.86% -18.15% 3.09% 6.08% -3.34% -1.46% -
  Horiz. % 133.74% 85.26% 104.16% 101.04% 95.25% 98.54% 100.00%
Total Cost 183,940 180,185 186,165 186,639 183,499 166,519 140,990 4.53%
  YoY % 2.08% -3.21% -0.25% 1.71% 10.20% 18.11% -
  Horiz. % 130.46% 127.80% 132.04% 132.38% 130.15% 118.11% 100.00%
Net Worth 263,199 259,200 249,599 240,799 222,399 211,933 209,447 3.88%
  YoY % 1.54% 3.85% 3.65% 8.27% 4.94% 1.19% -
  Horiz. % 125.66% 123.75% 119.17% 114.97% 106.18% 101.19% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 23,986 0 0 0 16,000 15,994 19,985 3.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.03% -19.97% -
  Horiz. % 120.02% 0.00% 0.00% 0.00% 80.06% 80.03% 100.00%
Div Payout % 98.73 % - % - % - % 60.23 % 102.89 % 87.25 % 2.08%
  YoY % 0.00% 0.00% 0.00% 0.00% -41.46% 17.93% -
  Horiz. % 113.16% 0.00% 0.00% 0.00% 69.03% 117.93% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 263,199 259,200 249,599 240,799 222,399 211,933 209,447 3.88%
  YoY % 1.54% 3.85% 3.65% 8.27% 4.94% 1.19% -
  Horiz. % 125.66% 123.75% 119.17% 114.97% 106.18% 101.19% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,974 79,941 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.03% 0.04% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.04% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 11.67 % 14.58 % 13.27 % 15.71 % 12.65 % 8.54 % 13.98 % -2.96%
  YoY % -19.96% 9.87% -15.53% 24.19% 48.13% -38.91% -
  Horiz. % 83.48% 104.29% 94.92% 112.37% 90.49% 61.09% 100.00%
ROE 9.23 % 11.87 % 11.41 % 14.44 % 11.94 % 7.33 % 10.94 % -2.79%
  YoY % -22.24% 4.03% -20.98% 20.94% 62.89% -33.00% -
  Horiz. % 84.37% 108.50% 104.30% 131.99% 109.14% 67.00% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 260.30 263.69 268.30 276.78 262.58 227.65 205.02 4.06%
  YoY % -1.29% -1.72% -3.06% 5.41% 15.34% 11.04% -
  Horiz. % 126.96% 128.62% 130.87% 135.00% 128.08% 111.04% 100.00%
EPS 30.37 38.46 35.59 43.48 33.21 19.44 28.65 0.98%
  YoY % -21.03% 8.06% -18.15% 30.92% 70.83% -32.15% -
  Horiz. % 106.00% 134.24% 124.22% 151.76% 115.92% 67.85% 100.00%
DPS 30.00 0.00 0.00 0.00 20.00 20.00 25.00 3.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 80.00% 80.00% 100.00%
NAPS 3.2900 3.2400 3.1200 3.0100 2.7800 2.6500 2.6200 3.86%
  YoY % 1.54% 3.85% 3.65% 8.27% 4.91% 1.15% -
  Horiz. % 125.57% 123.66% 119.08% 114.89% 106.11% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 260.30 263.69 268.30 276.78 262.58 227.58 204.87 4.07%
  YoY % -1.29% -1.72% -3.06% 5.41% 15.38% 11.09% -
  Horiz. % 127.06% 128.71% 130.96% 135.10% 128.17% 111.09% 100.00%
EPS 30.37 38.46 35.59 43.48 33.21 19.43 28.63 0.99%
  YoY % -21.03% 8.06% -18.15% 30.92% 70.92% -32.13% -
  Horiz. % 106.08% 134.33% 124.31% 151.87% 116.00% 67.87% 100.00%
DPS 30.00 0.00 0.00 0.00 20.00 19.99 24.98 3.10%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -19.98% -
  Horiz. % 120.10% 0.00% 0.00% 0.00% 80.06% 80.02% 100.00%
NAPS 3.2900 3.2400 3.1200 3.0100 2.7800 2.6492 2.6181 3.88%
  YoY % 1.54% 3.85% 3.65% 8.27% 4.94% 1.19% -
  Horiz. % 125.66% 123.75% 119.17% 114.97% 106.18% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 6.1100 4.7000 4.9800 4.1300 3.1600 3.0800 3.1100 -
P/RPS 2.35 1.78 1.86 1.49 1.20 1.35 1.52 7.52%
  YoY % 32.02% -4.30% 24.83% 24.17% -11.11% -11.18% -
  Horiz. % 154.61% 117.11% 122.37% 98.03% 78.95% 88.82% 100.00%
P/EPS 20.12 12.22 13.99 9.50 9.52 15.85 10.85 10.83%
  YoY % 64.65% -12.65% 47.26% -0.21% -39.94% 46.08% -
  Horiz. % 185.44% 112.63% 128.94% 87.56% 87.74% 146.08% 100.00%
EY 4.97 8.18 7.15 10.53 10.51 6.31 9.21 -9.76%
  YoY % -39.24% 14.41% -32.10% 0.19% 66.56% -31.49% -
  Horiz. % 53.96% 88.82% 77.63% 114.33% 114.12% 68.51% 100.00%
DY 4.91 0.00 0.00 0.00 6.33 6.49 8.04 -7.88%
  YoY % 0.00% 0.00% 0.00% 0.00% -2.47% -19.28% -
  Horiz. % 61.07% 0.00% 0.00% 0.00% 78.73% 80.72% 100.00%
P/NAPS 1.86 1.45 1.60 1.37 1.14 1.16 1.19 7.72%
  YoY % 28.28% -9.37% 16.79% 20.18% -1.72% -2.52% -
  Horiz. % 156.30% 121.85% 134.45% 115.13% 95.80% 97.48% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/08/16 27/08/15 28/08/14 30/08/13 28/09/12 24/08/11 30/09/10 -
Price 6.1200 4.5000 5.1800 4.1400 3.2300 2.9800 3.3700 -
P/RPS 2.35 1.71 1.93 1.50 1.23 1.31 1.64 6.17%
  YoY % 37.43% -11.40% 28.67% 21.95% -6.11% -20.12% -
  Horiz. % 143.29% 104.27% 117.68% 91.46% 75.00% 79.88% 100.00%
P/EPS 20.15 11.70 14.55 9.52 9.73 15.33 11.76 9.38%
  YoY % 72.22% -19.59% 52.84% -2.16% -36.53% 30.36% -
  Horiz. % 171.34% 99.49% 123.72% 80.95% 82.74% 130.36% 100.00%
EY 4.96 8.55 6.87 10.50 10.28 6.52 8.50 -8.58%
  YoY % -41.99% 24.45% -34.57% 2.14% 57.67% -23.29% -
  Horiz. % 58.35% 100.59% 80.82% 123.53% 120.94% 76.71% 100.00%
DY 4.90 0.00 0.00 0.00 6.19 6.71 7.42 -6.68%
  YoY % 0.00% 0.00% 0.00% 0.00% -7.75% -9.57% -
  Horiz. % 66.04% 0.00% 0.00% 0.00% 83.42% 90.43% 100.00%
P/NAPS 1.86 1.39 1.66 1.38 1.16 1.12 1.29 6.28%
  YoY % 33.81% -16.27% 20.29% 18.97% 3.57% -13.18% -
  Horiz. % 144.19% 107.75% 128.68% 106.98% 89.92% 86.82% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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