Highlights

[APOLLO] YoY TTM Result on 2016-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     -18.42%    YoY -     -21.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 185,900 187,204 205,668 208,236 210,949 214,638 221,420 -2.87%
  YoY % -0.70% -8.98% -1.23% -1.29% -1.72% -3.06% -
  Horiz. % 83.96% 84.55% 92.89% 94.05% 95.27% 96.94% 100.00%
PBT 22,558 15,672 20,773 35,786 38,683 37,970 45,921 -11.17%
  YoY % 43.94% -24.56% -41.95% -7.49% 1.88% -17.31% -
  Horiz. % 49.12% 34.13% 45.24% 77.93% 84.24% 82.69% 100.00%
Tax -5,922 -4,179 -4,879 -11,490 -7,919 -9,497 -11,140 -9.99%
  YoY % -41.71% 14.35% 57.54% -45.09% 16.62% 14.75% -
  Horiz. % 53.16% 37.51% 43.80% 103.14% 71.09% 85.25% 100.00%
NP 16,636 11,493 15,894 24,296 30,764 28,473 34,781 -11.56%
  YoY % 44.75% -27.69% -34.58% -21.02% 8.05% -18.14% -
  Horiz. % 47.83% 33.04% 45.70% 69.85% 88.45% 81.86% 100.00%
NP to SH 16,636 11,493 15,894 24,296 30,764 28,473 34,781 -11.56%
  YoY % 44.75% -27.69% -34.58% -21.02% 8.05% -18.14% -
  Horiz. % 47.83% 33.04% 45.70% 69.85% 88.45% 81.86% 100.00%
Tax Rate 26.25 % 26.67 % 23.49 % 32.11 % 20.47 % 25.01 % 24.26 % 1.32%
  YoY % -1.57% 13.54% -26.85% 56.86% -18.15% 3.09% -
  Horiz. % 108.20% 109.93% 96.83% 132.36% 84.38% 103.09% 100.00%
Total Cost 169,264 175,711 189,774 183,940 180,185 186,165 186,639 -1.61%
  YoY % -3.67% -7.41% 3.17% 2.08% -3.21% -0.25% -
  Horiz. % 90.69% 94.14% 101.68% 98.55% 96.54% 99.75% 100.00%
Net Worth 247,999 247,999 256,000 263,199 259,200 249,599 240,799 0.49%
  YoY % 0.00% -3.13% -2.74% 1.54% 3.85% 3.65% -
  Horiz. % 102.99% 102.99% 106.31% 109.30% 107.64% 103.65% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 16,000 16,000 20,000 23,986 0 0 0 -
  YoY % 0.00% -20.00% -16.62% 0.00% 0.00% 0.00% -
  Horiz. % 66.70% 66.70% 83.38% 100.00% - - -
Div Payout % 96.18 % 139.22 % 125.83 % 98.73 % - % - % - % -
  YoY % -30.92% 10.64% 27.45% 0.00% 0.00% 0.00% -
  Horiz. % 97.42% 141.01% 127.45% 100.00% - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 247,999 247,999 256,000 263,199 259,200 249,599 240,799 0.49%
  YoY % 0.00% -3.13% -2.74% 1.54% 3.85% 3.65% -
  Horiz. % 102.99% 102.99% 106.31% 109.30% 107.64% 103.65% 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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 8.95 % 6.14 % 7.73 % 11.67 % 14.58 % 13.27 % 15.71 % -8.95%
  YoY % 45.77% -20.57% -33.76% -19.96% 9.87% -15.53% -
  Horiz. % 56.97% 39.08% 49.20% 74.28% 92.81% 84.47% 100.00%
ROE 6.71 % 4.63 % 6.21 % 9.23 % 11.87 % 11.41 % 14.44 % -11.99%
  YoY % 44.92% -25.44% -32.72% -22.24% 4.03% -20.98% -
  Horiz. % 46.47% 32.06% 43.01% 63.92% 82.20% 79.02% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 232.38 234.01 257.09 260.30 263.69 268.30 276.78 -2.87%
  YoY % -0.70% -8.98% -1.23% -1.29% -1.72% -3.06% -
  Horiz. % 83.96% 84.55% 92.89% 94.05% 95.27% 96.94% 100.00%
EPS 20.80 14.37 19.87 30.37 38.46 35.59 43.48 -11.56%
  YoY % 44.75% -27.68% -34.57% -21.03% 8.06% -18.15% -
  Horiz. % 47.84% 33.05% 45.70% 69.85% 88.45% 81.85% 100.00%
DPS 20.00 20.00 25.00 30.00 0.00 0.00 0.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 83.33% 100.00% - - -
NAPS 3.1000 3.1000 3.2000 3.2900 3.2400 3.1200 3.0100 0.49%
  YoY % 0.00% -3.13% -2.74% 1.54% 3.85% 3.65% -
  Horiz. % 102.99% 102.99% 106.31% 109.30% 107.64% 103.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 232.38 234.01 257.09 260.30 263.69 268.30 276.78 -2.87%
  YoY % -0.70% -8.98% -1.23% -1.29% -1.72% -3.06% -
  Horiz. % 83.96% 84.55% 92.89% 94.05% 95.27% 96.94% 100.00%
EPS 20.80 14.37 19.87 30.37 38.46 35.59 43.48 -11.56%
  YoY % 44.75% -27.68% -34.57% -21.03% 8.06% -18.15% -
  Horiz. % 47.84% 33.05% 45.70% 69.85% 88.45% 81.85% 100.00%
DPS 20.00 20.00 25.00 30.00 0.00 0.00 0.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 83.33% 100.00% - - -
NAPS 3.1000 3.1000 3.2000 3.2900 3.2400 3.1200 3.0100 0.49%
  YoY % 0.00% -3.13% -2.74% 1.54% 3.85% 3.65% -
  Horiz. % 102.99% 102.99% 106.31% 109.30% 107.64% 103.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 3.9600 4.2500 5.2000 6.1100 4.7000 4.9800 4.1300 -
P/RPS 1.70 1.82 2.02 2.35 1.78 1.86 1.49 2.22%
  YoY % -6.59% -9.90% -14.04% 32.02% -4.30% 24.83% -
  Horiz. % 114.09% 122.15% 135.57% 157.72% 119.46% 124.83% 100.00%
P/EPS 19.04 29.58 26.17 20.12 12.22 13.99 9.50 12.28%
  YoY % -35.63% 13.03% 30.07% 64.65% -12.65% 47.26% -
  Horiz. % 200.42% 311.37% 275.47% 211.79% 128.63% 147.26% 100.00%
EY 5.25 3.38 3.82 4.97 8.18 7.15 10.53 -10.95%
  YoY % 55.33% -11.52% -23.14% -39.24% 14.41% -32.10% -
  Horiz. % 49.86% 32.10% 36.28% 47.20% 77.68% 67.90% 100.00%
DY 5.05 4.71 4.81 4.91 0.00 0.00 0.00 -
  YoY % 7.22% -2.08% -2.04% 0.00% 0.00% 0.00% -
  Horiz. % 102.85% 95.93% 97.96% 100.00% - - -
P/NAPS 1.28 1.37 1.62 1.86 1.45 1.60 1.37 -1.13%
  YoY % -6.57% -15.43% -12.90% 28.28% -9.37% 16.79% -
  Horiz. % 93.43% 100.00% 118.25% 135.77% 105.84% 116.79% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/08/19 27/08/18 24/08/17 29/08/16 27/08/15 28/08/14 30/08/13 -
Price 3.9100 4.3600 5.0500 6.1200 4.5000 5.1800 4.1400 -
P/RPS 1.68 1.86 1.96 2.35 1.71 1.93 1.50 1.91%
  YoY % -9.68% -5.10% -16.60% 37.43% -11.40% 28.67% -
  Horiz. % 112.00% 124.00% 130.67% 156.67% 114.00% 128.67% 100.00%
P/EPS 18.80 30.35 25.42 20.15 11.70 14.55 9.52 12.00%
  YoY % -38.06% 19.39% 26.15% 72.22% -19.59% 52.84% -
  Horiz. % 197.48% 318.80% 267.02% 211.66% 122.90% 152.84% 100.00%
EY 5.32 3.30 3.93 4.96 8.55 6.87 10.50 -10.71%
  YoY % 61.21% -16.03% -20.77% -41.99% 24.45% -34.57% -
  Horiz. % 50.67% 31.43% 37.43% 47.24% 81.43% 65.43% 100.00%
DY 5.12 4.59 4.95 4.90 0.00 0.00 0.00 -
  YoY % 11.55% -7.27% 1.02% 0.00% 0.00% 0.00% -
  Horiz. % 104.49% 93.67% 101.02% 100.00% - - -
P/NAPS 1.26 1.41 1.58 1.86 1.39 1.66 1.38 -1.50%
  YoY % -10.64% -10.76% -15.05% 33.81% -16.27% 20.29% -
  Horiz. % 91.30% 102.17% 114.49% 134.78% 100.72% 120.29% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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