Highlights

[APOLLO] YoY TTM Result on 2014-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -14.93%    YoY -     -18.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 205,668 208,236 210,949 214,638 221,420 210,064 182,064 2.05%
  YoY % -1.23% -1.29% -1.72% -3.06% 5.41% 15.38% -
  Horiz. % 112.96% 114.38% 115.87% 117.89% 121.62% 115.38% 100.00%
PBT 20,773 35,786 38,683 37,970 45,921 34,444 20,364 0.33%
  YoY % -41.95% -7.49% 1.88% -17.31% 33.32% 69.14% -
  Horiz. % 102.01% 175.73% 189.96% 186.46% 225.50% 169.14% 100.00%
Tax -4,879 -11,490 -7,919 -9,497 -11,140 -7,879 -4,819 0.21%
  YoY % 57.54% -45.09% 16.62% 14.75% -41.39% -63.50% -
  Horiz. % 101.25% 238.43% 164.33% 197.07% 231.17% 163.50% 100.00%
NP 15,894 24,296 30,764 28,473 34,781 26,565 15,545 0.37%
  YoY % -34.58% -21.02% 8.05% -18.14% 30.93% 70.89% -
  Horiz. % 102.25% 156.29% 197.90% 183.17% 223.74% 170.89% 100.00%
NP to SH 15,894 24,296 30,764 28,473 34,781 26,565 15,545 0.37%
  YoY % -34.58% -21.02% 8.05% -18.14% 30.93% 70.89% -
  Horiz. % 102.25% 156.29% 197.90% 183.17% 223.74% 170.89% 100.00%
Tax Rate 23.49 % 32.11 % 20.47 % 25.01 % 24.26 % 22.87 % 23.66 % -0.12%
  YoY % -26.85% 56.86% -18.15% 3.09% 6.08% -3.34% -
  Horiz. % 99.28% 135.71% 86.52% 105.71% 102.54% 96.66% 100.00%
Total Cost 189,774 183,940 180,185 186,165 186,639 183,499 166,519 2.20%
  YoY % 3.17% 2.08% -3.21% -0.25% 1.71% 10.20% -
  Horiz. % 113.97% 110.46% 108.21% 111.80% 112.08% 110.20% 100.00%
Net Worth 256,000 263,199 259,200 249,599 240,799 222,399 211,933 3.20%
  YoY % -2.74% 1.54% 3.85% 3.65% 8.27% 4.94% -
  Horiz. % 120.79% 124.19% 122.30% 117.77% 113.62% 104.94% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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 % 125.83 % 98.73 % - % - % - % 60.23 % 102.89 % 3.41%
  YoY % 27.45% 0.00% 0.00% 0.00% 0.00% -41.46% -
  Horiz. % 122.30% 95.96% 0.00% 0.00% 0.00% 58.54% 100.00%
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 256,000 263,199 259,200 249,599 240,799 222,399 211,933 3.20%
  YoY % -2.74% 1.54% 3.85% 3.65% 8.27% 4.94% -
  Horiz. % 120.79% 124.19% 122.30% 117.77% 113.62% 104.94% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,974 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 7.73 % 11.67 % 14.58 % 13.27 % 15.71 % 12.65 % 8.54 % -1.65%
  YoY % -33.76% -19.96% 9.87% -15.53% 24.19% 48.13% -
  Horiz. % 90.52% 136.65% 170.73% 155.39% 183.96% 148.13% 100.00%
ROE 6.21 % 9.23 % 11.87 % 11.41 % 14.44 % 11.94 % 7.33 % -2.72%
  YoY % -32.72% -22.24% 4.03% -20.98% 20.94% 62.89% -
  Horiz. % 84.72% 125.92% 161.94% 155.66% 197.00% 162.89% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 257.09 260.30 263.69 268.30 276.78 262.58 227.65 2.05%
  YoY % -1.23% -1.29% -1.72% -3.06% 5.41% 15.34% -
  Horiz. % 112.93% 114.34% 115.83% 117.86% 121.58% 115.34% 100.00%
EPS 19.87 30.37 38.46 35.59 43.48 33.21 19.44 0.36%
  YoY % -34.57% -21.03% 8.06% -18.15% 30.92% 70.83% -
  Horiz. % 102.21% 156.22% 197.84% 183.08% 223.66% 170.83% 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 3.2000 3.2900 3.2400 3.1200 3.0100 2.7800 2.6500 3.19%
  YoY % -2.74% 1.54% 3.85% 3.65% 8.27% 4.91% -
  Horiz. % 120.75% 124.15% 122.26% 117.74% 113.58% 104.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 257.09 260.30 263.69 268.30 276.78 262.58 227.58 2.05%
  YoY % -1.23% -1.29% -1.72% -3.06% 5.41% 15.38% -
  Horiz. % 112.97% 114.38% 115.87% 117.89% 121.62% 115.38% 100.00%
EPS 19.87 30.37 38.46 35.59 43.48 33.21 19.43 0.37%
  YoY % -34.57% -21.03% 8.06% -18.15% 30.92% 70.92% -
  Horiz. % 102.26% 156.30% 197.94% 183.17% 223.78% 170.92% 100.00%
DPS 25.00 30.00 0.00 0.00 0.00 20.00 19.99 3.79%
  YoY % -16.67% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 125.06% 150.08% 0.00% 0.00% 0.00% 100.05% 100.00%
NAPS 3.2000 3.2900 3.2400 3.1200 3.0100 2.7800 2.6492 3.20%
  YoY % -2.74% 1.54% 3.85% 3.65% 8.27% 4.94% -
  Horiz. % 120.79% 124.19% 122.30% 117.77% 113.62% 104.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 5.2000 6.1100 4.7000 4.9800 4.1300 3.1600 3.0800 -
P/RPS 2.02 2.35 1.78 1.86 1.49 1.20 1.35 6.94%
  YoY % -14.04% 32.02% -4.30% 24.83% 24.17% -11.11% -
  Horiz. % 149.63% 174.07% 131.85% 137.78% 110.37% 88.89% 100.00%
P/EPS 26.17 20.12 12.22 13.99 9.50 9.52 15.85 8.71%
  YoY % 30.07% 64.65% -12.65% 47.26% -0.21% -39.94% -
  Horiz. % 165.11% 126.94% 77.10% 88.26% 59.94% 60.06% 100.00%
EY 3.82 4.97 8.18 7.15 10.53 10.51 6.31 -8.02%
  YoY % -23.14% -39.24% 14.41% -32.10% 0.19% 66.56% -
  Horiz. % 60.54% 78.76% 129.64% 113.31% 166.88% 166.56% 100.00%
DY 4.81 4.91 0.00 0.00 0.00 6.33 6.49 -4.87%
  YoY % -2.04% 0.00% 0.00% 0.00% 0.00% -2.47% -
  Horiz. % 74.11% 75.65% 0.00% 0.00% 0.00% 97.53% 100.00%
P/NAPS 1.62 1.86 1.45 1.60 1.37 1.14 1.16 5.72%
  YoY % -12.90% 28.28% -9.37% 16.79% 20.18% -1.72% -
  Horiz. % 139.66% 160.34% 125.00% 137.93% 118.10% 98.28% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 24/08/17 29/08/16 27/08/15 28/08/14 30/08/13 28/09/12 24/08/11 -
Price 5.0500 6.1200 4.5000 5.1800 4.1400 3.2300 2.9800 -
P/RPS 1.96 2.35 1.71 1.93 1.50 1.23 1.31 6.94%
  YoY % -16.60% 37.43% -11.40% 28.67% 21.95% -6.11% -
  Horiz. % 149.62% 179.39% 130.53% 147.33% 114.50% 93.89% 100.00%
P/EPS 25.42 20.15 11.70 14.55 9.52 9.73 15.33 8.79%
  YoY % 26.15% 72.22% -19.59% 52.84% -2.16% -36.53% -
  Horiz. % 165.82% 131.44% 76.32% 94.91% 62.10% 63.47% 100.00%
EY 3.93 4.96 8.55 6.87 10.50 10.28 6.52 -8.08%
  YoY % -20.77% -41.99% 24.45% -34.57% 2.14% 57.67% -
  Horiz. % 60.28% 76.07% 131.13% 105.37% 161.04% 157.67% 100.00%
DY 4.95 4.90 0.00 0.00 0.00 6.19 6.71 -4.94%
  YoY % 1.02% 0.00% 0.00% 0.00% 0.00% -7.75% -
  Horiz. % 73.77% 73.03% 0.00% 0.00% 0.00% 92.25% 100.00%
P/NAPS 1.58 1.86 1.39 1.66 1.38 1.16 1.12 5.90%
  YoY % -15.05% 33.81% -16.27% 20.29% 18.97% 3.57% -
  Horiz. % 141.07% 166.07% 124.11% 148.21% 123.21% 103.57% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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