[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 67.25%
YoY- 21.79%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 168,049 111,079 58,804 200,548 144,356 94,504 49,289 125.68%
PBT 32,876 20,676 10,449 28,596 19,105 10,653 4,598 268.93%
Tax -7,924 -5,012 -2,433 -6,852 -6,104 -3,323 -1,407 214.89%
NP 24,952 15,664 8,016 21,744 13,001 7,330 3,191 291.51%
-
NP to SH 24,952 15,664 8,016 21,744 13,001 7,330 3,191 291.51%
-
Tax Rate 24.10% 24.24% 23.28% 23.96% 31.95% 31.19% 30.60% -
Total Cost 143,097 95,415 50,788 178,804 131,355 87,174 46,098 112.06%
-
Net Worth 223,199 229,599 222,399 214,370 205,599 216,058 211,933 3.49%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 16,000 16,000 16,000 15,997 16,000 16,004 15,994 0.02%
Div Payout % 64.12% 102.15% 199.60% 73.57% 123.07% 218.34% 501.25% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 223,199 229,599 222,399 214,370 205,599 216,058 211,933 3.49%
NOSH 80,000 80,000 80,000 79,988 80,000 80,021 79,974 0.02%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.85% 14.10% 13.63% 10.84% 9.01% 7.76% 6.47% -
ROE 11.18% 6.82% 3.60% 10.14% 6.32% 3.39% 1.51% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 210.06 138.85 73.51 250.72 180.45 118.10 61.63 125.64%
EPS 31.19 19.58 10.02 27.18 16.25 9.16 3.99 291.43%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 2.79 2.87 2.78 2.68 2.57 2.70 2.65 3.47%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 210.06 138.85 73.51 250.69 180.45 118.13 61.61 125.69%
EPS 31.19 19.58 10.02 27.18 16.25 9.16 3.99 291.43%
DPS 20.00 20.00 20.00 20.00 20.00 20.01 19.99 0.03%
NAPS 2.79 2.87 2.78 2.6796 2.57 2.7007 2.6492 3.49%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.23 3.32 3.16 2.93 3.00 3.14 3.08 -
P/RPS 1.54 2.39 4.30 1.17 1.66 2.66 5.00 -54.22%
P/EPS 10.36 16.96 31.54 10.78 18.46 34.28 77.19 -73.62%
EY 9.66 5.90 3.17 9.28 5.42 2.92 1.30 278.48%
DY 6.19 6.02 6.33 6.83 6.67 6.37 6.49 -3.09%
P/NAPS 1.16 1.16 1.14 1.09 1.17 1.16 1.16 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 19/12/12 28/09/12 28/06/12 22/03/12 22/12/11 24/08/11 -
Price 3.55 3.12 3.23 2.95 3.02 2.90 2.98 -
P/RPS 1.69 2.25 4.39 1.18 1.67 2.46 4.84 -50.25%
P/EPS 11.38 15.93 32.24 10.85 18.58 31.66 74.69 -71.31%
EY 8.79 6.28 3.10 9.21 5.38 3.16 1.34 248.42%
DY 5.63 6.41 6.19 6.78 6.62 6.90 6.71 -10.99%
P/NAPS 1.27 1.09 1.16 1.10 1.18 1.07 1.12 8.69%

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