[APOLLO] QoQ Cumulative 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- -55.78%
YoY- 95.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 208,186 155,042 103,728 49,932 212,627 160,049 102,994 59.93%
PBT 40,084 35,407 27,405 12,912 34,056 27,207 15,308 90.08%
Tax -10,300 -7,374 -6,576 -1,726 -8,762 -8,451 -4,781 66.88%
NP 29,784 28,033 20,829 11,186 25,294 18,756 10,527 100.16%
-
NP to SH 29,784 28,033 20,829 11,186 25,294 18,756 10,257 103.66%
-
Tax Rate 25.70% 20.83% 24.00% 13.37% 25.73% 31.06% 31.23% -
Total Cost 178,402 127,009 82,899 38,746 187,333 141,293 92,467 55.04%
-
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 20,000 20,000 12.93%
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% 10.95% 7.75% 4.32% 10.17% 7.74% 4.03% -
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 260.23 193.80 129.66 62.42 265.78 200.06 128.74 59.93%
EPS 37.23 35.04 26.04 13.98 31.62 23.45 13.16 100.15%
DPS 30.00 0.00 0.00 0.00 25.00 25.00 25.00 12.93%
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 260.23 193.80 129.66 62.42 265.78 200.06 128.74 59.93%
EPS 37.23 35.04 26.04 13.98 31.62 23.45 12.82 103.68%
DPS 30.00 0.00 0.00 0.00 25.00 25.00 25.00 12.93%
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 3.00 3.78 7.53 1.70 2.16 3.88 -29.66%
P/EPS 16.00 16.61 18.82 33.61 14.30 18.43 39.00 -44.81%
EY 6.25 6.02 5.31 2.98 7.00 5.43 2.56 81.41%
DY 5.04 0.00 0.00 0.00 5.53 5.79 5.00 0.53%
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 3.20 4.40 7.21 1.78 2.16 3.38 -25.59%
P/EPS 15.20 17.69 21.93 32.18 14.93 18.43 33.93 -41.48%
EY 6.58 5.65 4.56 3.11 6.70 5.43 2.95 70.79%
DY 5.31 0.00 0.00 0.00 5.30 5.79 5.75 -5.17%
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