[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -10.28%
YoY- -40.75%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 199,728 212,627 213,398 205,988 206,440 220,506 215,064 -4.82%
PBT 51,648 34,056 36,276 30,616 33,140 43,605 45,780 8.39%
Tax -6,904 -8,762 -11,268 -9,562 -10,276 -10,135 -10,606 -24.94%
NP 44,744 25,294 25,008 21,054 22,864 33,470 35,173 17.45%
-
NP to SH 44,744 25,294 25,008 20,514 22,864 33,470 35,173 17.45%
-
Tax Rate 13.37% 25.73% 31.06% 31.23% 31.01% 23.24% 23.17% -
Total Cost 154,984 187,333 188,390 184,934 183,576 187,036 179,890 -9.48%
-
Net Worth 259,200 248,799 242,399 254,400 249,599 243,999 236,800 6.22%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 20,000 26,666 40,000 - 20,000 26,666 -
Div Payout % - 79.07% 106.63% 194.99% - 59.76% 75.82% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 259,200 248,799 242,399 254,400 249,599 243,999 236,800 6.22%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 22.40% 11.90% 11.72% 10.22% 11.08% 15.18% 16.35% -
ROE 17.26% 10.17% 10.32% 8.06% 9.16% 13.72% 14.85% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 249.66 265.78 266.75 257.49 258.05 275.63 268.83 -4.82%
EPS 55.92 31.62 31.27 26.32 28.60 41.84 43.97 17.43%
DPS 0.00 25.00 33.33 50.00 0.00 25.00 33.33 -
NAPS 3.24 3.11 3.03 3.18 3.12 3.05 2.96 6.22%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 249.66 265.78 266.75 257.49 258.05 275.63 268.83 -4.82%
EPS 55.93 31.62 31.26 25.64 28.58 41.84 43.97 17.44%
DPS 0.00 25.00 33.33 50.00 0.00 25.00 33.33 -
NAPS 3.24 3.11 3.03 3.18 3.12 3.05 2.96 6.22%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.70 4.52 4.32 5.00 4.98 4.79 4.58 -
P/RPS 1.88 1.70 1.62 1.94 1.93 1.74 1.70 6.95%
P/EPS 8.40 14.30 13.82 19.50 17.42 11.45 10.42 -13.41%
EY 11.90 7.00 7.24 5.13 5.74 8.73 9.60 15.43%
DY 0.00 5.53 7.72 10.00 0.00 5.22 7.28 -
P/NAPS 1.45 1.45 1.43 1.57 1.60 1.57 1.55 -4.36%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 27/08/15 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 28/03/14 -
Price 4.50 4.72 4.32 4.35 5.18 4.98 4.68 -
P/RPS 1.80 1.78 1.62 1.69 2.01 1.81 1.74 2.29%
P/EPS 8.05 14.93 13.82 16.96 18.12 11.90 10.64 -17.01%
EY 12.43 6.70 7.24 5.89 5.52 8.40 9.39 20.62%
DY 0.00 5.30 7.72 11.49 0.00 5.02 7.12 -
P/NAPS 1.39 1.52 1.43 1.37 1.66 1.63 1.58 -8.20%

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