Highlights

[APOLLO] YoY TTM Result on 2012-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     13.21%    YoY -     91.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 213,361 217,794 217,373 217,123 190,202 163,862 153,639 5.62%
  YoY % -2.04% 0.19% 0.12% 14.15% 16.07% 6.65% -
  Horiz. % 138.87% 141.76% 141.48% 141.32% 123.80% 106.65% 100.00%
PBT 46,151 36,401 44,286 38,617 21,513 26,883 31,017 6.84%
  YoY % 26.78% -17.80% 14.68% 79.51% -19.98% -13.33% -
  Horiz. % 148.79% 117.36% 142.78% 124.50% 69.36% 86.67% 100.00%
Tax -10,556 -9,714 -10,556 -8,542 -5,784 -5,782 -6,664 7.96%
  YoY % -8.67% 7.98% -23.58% -47.68% -0.03% 13.24% -
  Horiz. % 158.40% 145.77% 158.40% 128.18% 86.79% 86.76% 100.00%
NP 35,595 26,687 33,730 30,075 15,729 21,101 24,353 6.53%
  YoY % 33.38% -20.88% 12.15% 91.21% -25.46% -13.35% -
  Horiz. % 146.16% 109.58% 138.50% 123.50% 64.59% 86.65% 100.00%
NP to SH 35,595 26,687 33,730 30,075 15,729 21,101 24,353 6.53%
  YoY % 33.38% -20.88% 12.15% 91.21% -25.46% -13.35% -
  Horiz. % 146.16% 109.58% 138.50% 123.50% 64.59% 86.65% 100.00%
Tax Rate 22.87 % 26.69 % 23.84 % 22.12 % 26.89 % 21.51 % 21.48 % 1.05%
  YoY % -14.31% 11.95% 7.78% -17.74% 25.01% 0.14% -
  Horiz. % 106.47% 124.26% 110.99% 102.98% 125.19% 100.14% 100.00%
Total Cost 177,766 191,107 183,643 187,048 174,473 142,761 129,286 5.45%
  YoY % -6.98% 4.06% -1.82% 7.21% 22.21% 10.42% -
  Horiz. % 137.50% 147.82% 142.04% 144.68% 134.95% 110.42% 100.00%
Net Worth 268,799 254,400 247,999 229,599 216,104 215,308 201,600 4.91%
  YoY % 5.66% 2.58% 8.01% 6.24% 0.37% 6.80% -
  Horiz. % 133.33% 126.19% 123.02% 113.89% 107.19% 106.80% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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 % - % - % - % 53.20 % 101.69 % 94.71 % - % -
  YoY % 0.00% 0.00% 0.00% -47.68% 7.37% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 56.17% 107.37% 100.00% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 268,799 254,400 247,999 229,599 216,104 215,308 201,600 4.91%
  YoY % 5.66% 2.58% 8.01% 6.24% 0.37% 6.80% -
  Horiz. % 133.33% 126.19% 123.02% 113.89% 107.19% 106.80% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,038 80,040 80,000 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.05% -0.00% 0.05% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.05% 100.05% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 16.68 % 12.25 % 15.52 % 13.85 % 8.27 % 12.88 % 15.85 % 0.85%
  YoY % 36.16% -21.07% 12.06% 67.47% -35.79% -18.74% -
  Horiz. % 105.24% 77.29% 97.92% 87.38% 52.18% 81.26% 100.00%
ROE 13.24 % 10.49 % 13.60 % 13.10 % 7.28 % 9.80 % 12.08 % 1.54%
  YoY % 26.22% -22.87% 3.82% 79.95% -25.71% -18.87% -
  Horiz. % 109.60% 86.84% 112.58% 108.44% 60.26% 81.13% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 266.70 272.24 271.72 271.40 237.64 204.72 192.05 5.62%
  YoY % -2.03% 0.19% 0.12% 14.21% 16.08% 6.60% -
  Horiz. % 138.87% 141.75% 141.48% 141.32% 123.74% 106.60% 100.00%
EPS 44.49 33.36 42.16 37.59 19.65 26.36 30.44 6.53%
  YoY % 33.36% -20.87% 12.16% 91.30% -25.46% -13.40% -
  Horiz. % 146.16% 109.59% 138.50% 123.49% 64.55% 86.60% 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 3.3600 3.1800 3.1000 2.8700 2.7000 2.6900 2.5200 4.91%
  YoY % 5.66% 2.58% 8.01% 6.30% 0.37% 6.75% -
  Horiz. % 133.33% 126.19% 123.02% 113.89% 107.14% 106.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 266.70 272.24 271.72 271.40 237.75 204.83 192.05 5.62%
  YoY % -2.03% 0.19% 0.12% 14.15% 16.07% 6.65% -
  Horiz. % 138.87% 141.75% 141.48% 141.32% 123.80% 106.65% 100.00%
EPS 44.49 33.36 42.16 37.59 19.66 26.38 30.44 6.53%
  YoY % 33.36% -20.87% 12.16% 91.20% -25.47% -13.34% -
  Horiz. % 146.16% 109.59% 138.50% 123.49% 64.59% 86.66% 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 3.3600 3.1800 3.1000 2.8700 2.7013 2.6914 2.5200 4.91%
  YoY % 5.66% 2.58% 8.01% 6.25% 0.37% 6.80% -
  Horiz. % 133.33% 126.19% 123.02% 113.89% 107.19% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 4.9000 5.0000 4.9700 3.3200 3.1400 3.4000 3.0300 -
P/RPS 1.84 1.84 1.83 1.22 1.32 1.66 1.58 2.57%
  YoY % 0.00% 0.55% 50.00% -7.58% -20.48% 5.06% -
  Horiz. % 116.46% 116.46% 115.82% 77.22% 83.54% 105.06% 100.00%
P/EPS 11.01 14.99 11.79 8.83 15.98 12.90 9.95 1.70%
  YoY % -26.55% 27.14% 33.52% -44.74% 23.88% 29.65% -
  Horiz. % 110.65% 150.65% 118.49% 88.74% 160.60% 129.65% 100.00%
EY 9.08 6.67 8.48 11.32 6.26 7.75 10.05 -1.68%
  YoY % 36.13% -21.34% -25.09% 80.83% -19.23% -22.89% -
  Horiz. % 90.35% 66.37% 84.38% 112.64% 62.29% 77.11% 100.00%
DY 0.00 0.00 0.00 6.02 6.37 7.35 0.00 -
  YoY % 0.00% 0.00% 0.00% -5.49% -13.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 81.90% 86.67% 100.00% -
P/NAPS 1.46 1.57 1.60 1.16 1.16 1.26 1.20 3.32%
  YoY % -7.01% -1.87% 37.93% 0.00% -7.94% 5.00% -
  Horiz. % 121.67% 130.83% 133.33% 96.67% 96.67% 105.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/15 22/12/14 16/12/13 19/12/12 22/12/11 13/12/10 17/12/09 -
Price 5.7100 4.3500 5.0700 3.1200 2.9000 3.4200 2.7300 -
P/RPS 2.14 1.60 1.87 1.15 1.22 1.67 1.42 7.07%
  YoY % 33.75% -14.44% 62.61% -5.74% -26.95% 17.61% -
  Horiz. % 150.70% 112.68% 131.69% 80.99% 85.92% 117.61% 100.00%
P/EPS 12.83 13.04 12.02 8.30 14.76 12.97 8.97 6.14%
  YoY % -1.61% 8.49% 44.82% -43.77% 13.80% 44.59% -
  Horiz. % 143.03% 145.37% 134.00% 92.53% 164.55% 144.59% 100.00%
EY 7.79 7.67 8.32 12.05 6.78 7.71 11.15 -5.80%
  YoY % 1.56% -7.81% -30.95% 77.73% -12.06% -30.85% -
  Horiz. % 69.87% 68.79% 74.62% 108.07% 60.81% 69.15% 100.00%
DY 0.00 0.00 0.00 6.41 6.90 7.31 0.00 -
  YoY % 0.00% 0.00% 0.00% -7.10% -5.61% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 87.69% 94.39% 100.00% -
P/NAPS 1.70 1.37 1.64 1.09 1.07 1.27 1.08 7.85%
  YoY % 24.09% -16.46% 50.46% 1.87% -15.75% 17.59% -
  Horiz. % 157.41% 126.85% 151.85% 100.93% 99.07% 117.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  392  611  1048 

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 1.11-0.02 
 MLAB 0.0250.00 
 LUSTER 0.19-0.005 
 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