Highlights

[APOLLO] YoY TTM Result on 2011-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 22-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     1.18%    YoY -     -25.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 217,794 217,373 217,123 190,202 163,862 153,639 195,355 1.83%
  YoY % 0.19% 0.12% 14.15% 16.07% 6.65% -21.35% -
  Horiz. % 111.49% 111.27% 111.14% 97.36% 83.88% 78.65% 100.00%
PBT 36,401 44,286 38,617 21,513 26,883 31,017 22,255 8.54%
  YoY % -17.80% 14.68% 79.51% -19.98% -13.33% 39.37% -
  Horiz. % 163.56% 198.99% 173.52% 96.67% 120.80% 139.37% 100.00%
Tax -9,714 -10,556 -8,542 -5,784 -5,782 -6,664 -2,043 29.66%
  YoY % 7.98% -23.58% -47.68% -0.03% 13.24% -226.19% -
  Horiz. % 475.48% 516.69% 418.11% 283.11% 283.02% 326.19% 100.00%
NP 26,687 33,730 30,075 15,729 21,101 24,353 20,212 4.74%
  YoY % -20.88% 12.15% 91.21% -25.46% -13.35% 20.49% -
  Horiz. % 132.04% 166.88% 148.80% 77.82% 104.40% 120.49% 100.00%
NP to SH 26,687 33,730 30,075 15,729 21,101 24,353 20,212 4.74%
  YoY % -20.88% 12.15% 91.21% -25.46% -13.35% 20.49% -
  Horiz. % 132.04% 166.88% 148.80% 77.82% 104.40% 120.49% 100.00%
Tax Rate 26.69 % 23.84 % 22.12 % 26.89 % 21.51 % 21.48 % 9.18 % 19.46%
  YoY % 11.95% 7.78% -17.74% 25.01% 0.14% 133.99% -
  Horiz. % 290.74% 259.69% 240.96% 292.92% 234.31% 233.99% 100.00%
Total Cost 191,107 183,643 187,048 174,473 142,761 129,286 175,143 1.46%
  YoY % 4.06% -1.82% 7.21% 22.21% 10.42% -26.18% -
  Horiz. % 109.11% 104.85% 106.80% 99.62% 81.51% 73.82% 100.00%
Net Worth 254,400 247,999 229,599 216,104 215,308 201,600 186,241 5.33%
  YoY % 2.58% 8.01% 6.24% 0.37% 6.80% 8.25% -
  Horiz. % 136.60% 133.16% 123.28% 116.03% 115.61% 108.25% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 0 0 16,000 15,994 19,985 0 7,992 -
  YoY % 0.00% 0.00% 0.03% -19.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.19% 200.13% 250.06% 0.00% 100.00%
Div Payout % - % - % 53.20 % 101.69 % 94.71 % - % 39.54 % -
  YoY % 0.00% 0.00% -47.68% 7.37% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.55% 257.18% 239.53% 0.00% 100.00%
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 254,400 247,999 229,599 216,104 215,308 201,600 186,241 5.33%
  YoY % 2.58% 8.01% 6.24% 0.37% 6.80% 8.25% -
  Horiz. % 136.60% 133.16% 123.28% 116.03% 115.61% 108.25% 100.00%
NOSH 80,000 80,000 80,000 80,038 80,040 80,000 79,931 0.01%
  YoY % 0.00% 0.00% -0.05% -0.00% 0.05% 0.09% -
  Horiz. % 100.09% 100.09% 100.09% 100.13% 100.14% 100.09% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.25 % 15.52 % 13.85 % 8.27 % 12.88 % 15.85 % 10.35 % 2.85%
  YoY % -21.07% 12.06% 67.47% -35.79% -18.74% 53.14% -
  Horiz. % 118.36% 149.95% 133.82% 79.90% 124.44% 153.14% 100.00%
ROE 10.49 % 13.60 % 13.10 % 7.28 % 9.80 % 12.08 % 10.85 % -0.56%
  YoY % -22.87% 3.82% 79.95% -25.71% -18.87% 11.34% -
  Horiz. % 96.68% 125.35% 120.74% 67.10% 90.32% 111.34% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 272.24 271.72 271.40 237.64 204.72 192.05 244.40 1.81%
  YoY % 0.19% 0.12% 14.21% 16.08% 6.60% -21.42% -
  Horiz. % 111.39% 111.18% 111.05% 97.23% 83.76% 78.58% 100.00%
EPS 33.36 42.16 37.59 19.65 26.36 30.44 25.29 4.72%
  YoY % -20.87% 12.16% 91.30% -25.46% -13.40% 20.36% -
  Horiz. % 131.91% 166.71% 148.64% 77.70% 104.23% 120.36% 100.00%
DPS 0.00 0.00 20.00 20.00 25.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 200.00% 250.00% 0.00% 100.00%
NAPS 3.1800 3.1000 2.8700 2.7000 2.6900 2.5200 2.3300 5.32%
  YoY % 2.58% 8.01% 6.30% 0.37% 6.75% 8.15% -
  Horiz. % 136.48% 133.05% 123.18% 115.88% 115.45% 108.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 272.24 271.72 271.40 237.75 204.83 192.05 244.19 1.83%
  YoY % 0.19% 0.12% 14.15% 16.07% 6.65% -21.35% -
  Horiz. % 111.49% 111.27% 111.14% 97.36% 83.88% 78.65% 100.00%
EPS 33.36 42.16 37.59 19.66 26.38 30.44 25.27 4.74%
  YoY % -20.87% 12.16% 91.20% -25.47% -13.34% 20.46% -
  Horiz. % 132.01% 166.84% 148.75% 77.80% 104.39% 120.46% 100.00%
DPS 0.00 0.00 20.00 19.99 24.98 0.00 9.99 -
  YoY % 0.00% 0.00% 0.05% -19.98% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.20% 200.10% 250.05% 0.00% 100.00%
NAPS 3.1800 3.1000 2.8700 2.7013 2.6914 2.5200 2.3280 5.33%
  YoY % 2.58% 8.01% 6.25% 0.37% 6.80% 8.25% -
  Horiz. % 136.60% 133.16% 123.28% 116.04% 115.61% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 5.0000 4.9700 3.3200 3.1400 3.4000 3.0300 2.3900 -
P/RPS 1.84 1.83 1.22 1.32 1.66 1.58 0.98 11.07%
  YoY % 0.55% 50.00% -7.58% -20.48% 5.06% 61.22% -
  Horiz. % 187.76% 186.73% 124.49% 134.69% 169.39% 161.22% 100.00%
P/EPS 14.99 11.79 8.83 15.98 12.90 9.95 9.45 7.99%
  YoY % 27.14% 33.52% -44.74% 23.88% 29.65% 5.29% -
  Horiz. % 158.62% 124.76% 93.44% 169.10% 136.51% 105.29% 100.00%
EY 6.67 8.48 11.32 6.26 7.75 10.05 10.58 -7.40%
  YoY % -21.34% -25.09% 80.83% -19.23% -22.89% -5.01% -
  Horiz. % 63.04% 80.15% 106.99% 59.17% 73.25% 94.99% 100.00%
DY 0.00 0.00 6.02 6.37 7.35 0.00 4.18 -
  YoY % 0.00% 0.00% -5.49% -13.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 144.02% 152.39% 175.84% 0.00% 100.00%
P/NAPS 1.57 1.60 1.16 1.16 1.26 1.20 1.03 7.27%
  YoY % -1.87% 37.93% 0.00% -7.94% 5.00% 16.50% -
  Horiz. % 152.43% 155.34% 112.62% 112.62% 122.33% 116.50% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 16/12/13 19/12/12 22/12/11 13/12/10 17/12/09 19/12/08 -
Price 4.3500 5.0700 3.1200 2.9000 3.4200 2.7300 2.3400 -
P/RPS 1.60 1.87 1.15 1.22 1.67 1.42 0.96 8.88%
  YoY % -14.44% 62.61% -5.74% -26.95% 17.61% 47.92% -
  Horiz. % 166.67% 194.79% 119.79% 127.08% 173.96% 147.92% 100.00%
P/EPS 13.04 12.02 8.30 14.76 12.97 8.97 9.25 5.89%
  YoY % 8.49% 44.82% -43.77% 13.80% 44.59% -3.03% -
  Horiz. % 140.97% 129.95% 89.73% 159.57% 140.22% 96.97% 100.00%
EY 7.67 8.32 12.05 6.78 7.71 11.15 10.81 -5.56%
  YoY % -7.81% -30.95% 77.73% -12.06% -30.85% 3.15% -
  Horiz. % 70.95% 76.97% 111.47% 62.72% 71.32% 103.15% 100.00%
DY 0.00 0.00 6.41 6.90 7.31 0.00 4.27 -
  YoY % 0.00% 0.00% -7.10% -5.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.12% 161.59% 171.19% 0.00% 100.00%
P/NAPS 1.37 1.64 1.09 1.07 1.27 1.08 1.00 5.38%
  YoY % -16.46% 50.46% 1.87% -15.75% 17.59% 8.00% -
  Horiz. % 137.00% 164.00% 109.00% 107.00% 127.00% 108.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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