[APOLLO] QoQ Quarter Result on 31-Jan-2016 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -25.29%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 48,127 49,982 53,144 51,314 53,796 49,932 52,578 -5.70%
PBT 6,035 8,615 4,677 8,003 14,491 12,912 6,849 -8.05%
Tax -1,742 -2,916 -2,926 -799 -4,849 -1,726 -311 213.75%
NP 4,293 5,699 1,751 7,204 9,642 11,186 6,538 -24.35%
-
NP to SH 4,293 5,699 1,751 7,204 9,642 11,186 6,538 -24.35%
-
Tax Rate 28.86% 33.85% 62.56% 9.98% 33.46% 13.37% 4.54% -
Total Cost 43,834 44,283 51,393 44,110 44,154 38,746 46,040 -3.20%
-
Net Worth 267,999 263,199 257,452 256,000 268,799 259,200 248,799 5.05%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - 23,986 - - - - -
Div Payout % - - 1,369.86% - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 267,999 263,199 257,452 256,000 268,799 259,200 248,799 5.05%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 8.92% 11.40% 3.29% 14.04% 17.92% 22.40% 12.43% -
ROE 1.60% 2.17% 0.68% 2.81% 3.59% 4.32% 2.63% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 60.16 62.48 66.47 64.14 67.25 62.42 65.72 -5.69%
EPS 5.37 7.12 2.19 9.01 12.05 13.98 8.17 -24.30%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.29 3.22 3.20 3.36 3.24 3.11 5.05%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 60.16 62.48 66.43 64.14 67.25 62.42 65.72 -5.69%
EPS 5.37 7.12 2.19 9.01 12.05 13.98 8.17 -24.30%
DPS 0.00 0.00 29.98 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.29 3.2182 3.20 3.36 3.24 3.11 5.05%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 6.16 6.11 5.95 5.82 4.90 4.70 4.52 -
P/RPS 10.24 9.78 8.95 9.07 7.29 7.53 6.88 30.20%
P/EPS 114.79 85.77 278.04 64.63 40.66 33.61 55.31 62.34%
EY 0.87 1.17 0.36 1.55 2.46 2.98 1.81 -38.50%
DY 0.00 0.00 5.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.86 1.85 1.82 1.46 1.45 1.45 17.12%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 29/12/16 29/08/16 29/06/16 30/03/16 30/12/15 27/08/15 29/06/15 -
Price 5.40 6.12 5.65 6.20 5.71 4.50 4.72 -
P/RPS 8.98 9.80 8.50 9.67 8.49 7.21 7.18 16.00%
P/EPS 100.63 85.91 264.02 68.85 47.38 32.18 57.75 44.56%
EY 0.99 1.16 0.38 1.45 2.11 3.11 1.73 -30.95%
DY 0.00 0.00 5.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.86 1.75 1.94 1.70 1.39 1.52 3.89%

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