Highlights

[APOLLO] YoY TTM Result on 2013-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 16-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -3.02%    YoY -     12.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 202,567 213,361 217,794 217,373 217,123 190,202 163,862 3.59%
  YoY % -5.06% -2.04% 0.19% 0.12% 14.15% 16.07% -
  Horiz. % 123.62% 130.21% 132.91% 132.66% 132.50% 116.07% 100.00%
PBT 27,330 46,151 36,401 44,286 38,617 21,513 26,883 0.27%
  YoY % -40.78% 26.78% -17.80% 14.68% 79.51% -19.98% -
  Horiz. % 101.66% 171.67% 135.41% 164.74% 143.65% 80.02% 100.00%
Tax -8,383 -10,556 -9,714 -10,556 -8,542 -5,784 -5,782 6.38%
  YoY % 20.59% -8.67% 7.98% -23.58% -47.68% -0.03% -
  Horiz. % 144.98% 182.57% 168.00% 182.57% 147.73% 100.03% 100.00%
NP 18,947 35,595 26,687 33,730 30,075 15,729 21,101 -1.78%
  YoY % -46.77% 33.38% -20.88% 12.15% 91.21% -25.46% -
  Horiz. % 89.79% 168.69% 126.47% 159.85% 142.53% 74.54% 100.00%
NP to SH 18,947 35,595 26,687 33,730 30,075 15,729 21,101 -1.78%
  YoY % -46.77% 33.38% -20.88% 12.15% 91.21% -25.46% -
  Horiz. % 89.79% 168.69% 126.47% 159.85% 142.53% 74.54% 100.00%
Tax Rate 30.67 % 22.87 % 26.69 % 23.84 % 22.12 % 26.89 % 21.51 % 6.09%
  YoY % 34.11% -14.31% 11.95% 7.78% -17.74% 25.01% -
  Horiz. % 142.58% 106.32% 124.08% 110.83% 102.84% 125.01% 100.00%
Total Cost 183,620 177,766 191,107 183,643 187,048 174,473 142,761 4.28%
  YoY % 3.29% -6.98% 4.06% -1.82% 7.21% 22.21% -
  Horiz. % 128.62% 124.52% 133.86% 128.64% 131.02% 122.21% 100.00%
Net Worth 267,999 268,799 254,400 247,999 229,599 216,104 215,308 3.71%
  YoY % -0.30% 5.66% 2.58% 8.01% 6.24% 0.37% -
  Horiz. % 124.47% 124.84% 118.16% 115.18% 106.64% 100.37% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 % 126.60 % - % - % - % 53.20 % 101.69 % 94.71 % 4.95%
  YoY % 0.00% 0.00% 0.00% 0.00% -47.68% 7.37% -
  Horiz. % 133.67% 0.00% 0.00% 0.00% 56.17% 107.37% 100.00%
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 267,999 268,799 254,400 247,999 229,599 216,104 215,308 3.71%
  YoY % -0.30% 5.66% 2.58% 8.01% 6.24% 0.37% -
  Horiz. % 124.47% 124.84% 118.16% 115.18% 106.64% 100.37% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,038 80,040 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.05% -0.00% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 100.00% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.35 % 16.68 % 12.25 % 15.52 % 13.85 % 8.27 % 12.88 % -5.19%
  YoY % -43.94% 36.16% -21.07% 12.06% 67.47% -35.79% -
  Horiz. % 72.59% 129.50% 95.11% 120.50% 107.53% 64.21% 100.00%
ROE 7.07 % 13.24 % 10.49 % 13.60 % 13.10 % 7.28 % 9.80 % -5.29%
  YoY % -46.60% 26.22% -22.87% 3.82% 79.95% -25.71% -
  Horiz. % 72.14% 135.10% 107.04% 138.78% 133.67% 74.29% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 253.21 266.70 272.24 271.72 271.40 237.64 204.72 3.60%
  YoY % -5.06% -2.03% 0.19% 0.12% 14.21% 16.08% -
  Horiz. % 123.69% 130.28% 132.98% 132.73% 132.57% 116.08% 100.00%
EPS 23.68 44.49 33.36 42.16 37.59 19.65 26.36 -1.77%
  YoY % -46.77% 33.36% -20.87% 12.16% 91.30% -25.46% -
  Horiz. % 89.83% 168.78% 126.56% 159.94% 142.60% 74.54% 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 3.3500 3.3600 3.1800 3.1000 2.8700 2.7000 2.6900 3.72%
  YoY % -0.30% 5.66% 2.58% 8.01% 6.30% 0.37% -
  Horiz. % 124.54% 124.91% 118.22% 115.24% 106.69% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 253.21 266.70 272.24 271.72 271.40 237.75 204.83 3.59%
  YoY % -5.06% -2.03% 0.19% 0.12% 14.15% 16.07% -
  Horiz. % 123.62% 130.21% 132.91% 132.66% 132.50% 116.07% 100.00%
EPS 23.68 44.49 33.36 42.16 37.59 19.66 26.38 -1.78%
  YoY % -46.77% 33.36% -20.87% 12.16% 91.20% -25.47% -
  Horiz. % 89.76% 168.65% 126.46% 159.82% 142.49% 74.53% 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 3.3500 3.3600 3.1800 3.1000 2.8700 2.7013 2.6914 3.71%
  YoY % -0.30% 5.66% 2.58% 8.01% 6.25% 0.37% -
  Horiz. % 124.47% 124.84% 118.15% 115.18% 106.64% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 6.1600 4.9000 5.0000 4.9700 3.3200 3.1400 3.4000 -
P/RPS 2.43 1.84 1.84 1.83 1.22 1.32 1.66 6.55%
  YoY % 32.07% 0.00% 0.55% 50.00% -7.58% -20.48% -
  Horiz. % 146.39% 110.84% 110.84% 110.24% 73.49% 79.52% 100.00%
P/EPS 26.01 11.01 14.99 11.79 8.83 15.98 12.90 12.39%
  YoY % 136.24% -26.55% 27.14% 33.52% -44.74% 23.88% -
  Horiz. % 201.63% 85.35% 116.20% 91.40% 68.45% 123.88% 100.00%
EY 3.84 9.08 6.67 8.48 11.32 6.26 7.75 -11.04%
  YoY % -57.71% 36.13% -21.34% -25.09% 80.83% -19.23% -
  Horiz. % 49.55% 117.16% 86.06% 109.42% 146.06% 80.77% 100.00%
DY 4.87 0.00 0.00 0.00 6.02 6.37 7.35 -6.62%
  YoY % 0.00% 0.00% 0.00% 0.00% -5.49% -13.33% -
  Horiz. % 66.26% 0.00% 0.00% 0.00% 81.90% 86.67% 100.00%
P/NAPS 1.84 1.46 1.57 1.60 1.16 1.16 1.26 6.51%
  YoY % 26.03% -7.01% -1.87% 37.93% 0.00% -7.94% -
  Horiz. % 146.03% 115.87% 124.60% 126.98% 92.06% 92.06% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 22/12/14 16/12/13 19/12/12 22/12/11 13/12/10 -
Price 5.4000 5.7100 4.3500 5.0700 3.1200 2.9000 3.4200 -
P/RPS 2.13 2.14 1.60 1.87 1.15 1.22 1.67 4.13%
  YoY % -0.47% 33.75% -14.44% 62.61% -5.74% -26.95% -
  Horiz. % 127.54% 128.14% 95.81% 111.98% 68.86% 73.05% 100.00%
P/EPS 22.80 12.83 13.04 12.02 8.30 14.76 12.97 9.85%
  YoY % 77.71% -1.61% 8.49% 44.82% -43.77% 13.80% -
  Horiz. % 175.79% 98.92% 100.54% 92.68% 63.99% 113.80% 100.00%
EY 4.39 7.79 7.67 8.32 12.05 6.78 7.71 -8.95%
  YoY % -43.65% 1.56% -7.81% -30.95% 77.73% -12.06% -
  Horiz. % 56.94% 101.04% 99.48% 107.91% 156.29% 87.94% 100.00%
DY 5.56 0.00 0.00 0.00 6.41 6.90 7.31 -4.45%
  YoY % 0.00% 0.00% 0.00% 0.00% -7.10% -5.61% -
  Horiz. % 76.06% 0.00% 0.00% 0.00% 87.69% 94.39% 100.00%
P/NAPS 1.61 1.70 1.37 1.64 1.09 1.07 1.27 4.03%
  YoY % -5.29% 24.09% -16.46% 50.46% 1.87% -15.75% -
  Horiz. % 126.77% 133.86% 107.87% 129.13% 85.83% 84.25% 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
 
 

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