[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 76.9%
YoY- 95.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 208,186 206,722 207,456 199,728 212,627 213,398 205,988 0.71%
PBT 40,084 47,209 54,810 51,648 34,056 36,276 30,616 19.69%
Tax -10,300 -9,832 -13,152 -6,904 -8,762 -11,268 -9,562 5.08%
NP 29,784 37,377 41,658 44,744 25,294 25,008 21,054 26.04%
-
NP to SH 29,784 37,377 41,658 44,744 25,294 25,008 20,514 28.24%
-
Tax Rate 25.70% 20.83% 24.00% 13.37% 25.73% 31.06% 31.23% -
Total Cost 178,402 169,345 165,798 154,984 187,333 188,390 184,934 -2.37%
-
Net Worth 257,600 256,000 268,799 259,200 248,799 242,399 254,400 0.83%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 24,000 - - - 20,000 26,666 40,000 -28.88%
Div Payout % 80.58% - - - 79.07% 106.63% 194.99% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 257,600 256,000 268,799 259,200 248,799 242,399 254,400 0.83%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 14.31% 18.08% 20.08% 22.40% 11.90% 11.72% 10.22% -
ROE 11.56% 14.60% 15.50% 17.26% 10.17% 10.32% 8.06% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 260.23 258.40 259.32 249.66 265.78 266.75 257.49 0.70%
EPS 37.23 46.72 52.08 55.92 31.62 31.27 26.32 26.03%
DPS 30.00 0.00 0.00 0.00 25.00 33.33 50.00 -28.88%
NAPS 3.22 3.20 3.36 3.24 3.11 3.03 3.18 0.83%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 260.23 258.40 259.32 249.66 265.78 266.75 257.49 0.70%
EPS 37.23 46.72 52.07 55.93 31.62 31.26 25.64 28.25%
DPS 30.00 0.00 0.00 0.00 25.00 33.33 50.00 -28.88%
NAPS 3.22 3.20 3.36 3.24 3.11 3.03 3.18 0.83%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 5.95 5.82 4.90 4.70 4.52 4.32 5.00 -
P/RPS 2.29 2.25 1.89 1.88 1.70 1.62 1.94 11.70%
P/EPS 16.00 12.46 9.41 8.40 14.30 13.82 19.50 -12.36%
EY 6.25 8.03 10.63 11.90 7.00 7.24 5.13 14.08%
DY 5.04 0.00 0.00 0.00 5.53 7.72 10.00 -36.69%
P/NAPS 1.85 1.82 1.46 1.45 1.45 1.43 1.57 11.57%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 30/03/16 30/12/15 27/08/15 29/06/15 30/03/15 22/12/14 -
Price 5.65 6.20 5.71 4.50 4.72 4.32 4.35 -
P/RPS 2.17 2.40 2.20 1.80 1.78 1.62 1.69 18.15%
P/EPS 15.20 13.27 10.97 8.05 14.93 13.82 16.96 -7.04%
EY 6.58 7.54 9.12 12.43 6.70 7.24 5.89 7.67%
DY 5.31 0.00 0.00 0.00 5.30 7.72 11.49 -40.25%
P/NAPS 1.75 1.94 1.70 1.39 1.52 1.43 1.37 17.74%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment