[APOLLO] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -10.89%
YoY- -51.16%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 209,628 205,668 208,917 202,465 202,567 208,236 208,186 0.45%
PBT 19,883 20,773 24,663 25,083 27,330 35,786 40,083 -37.25%
Tax -4,465 -4,879 -6,831 -8,200 -8,383 -11,490 -10,300 -42.63%
NP 15,418 15,894 17,832 16,883 18,947 24,296 29,783 -35.45%
-
NP to SH 15,418 15,894 17,832 16,883 18,947 24,296 29,783 -35.45%
-
Tax Rate 22.46% 23.49% 27.70% 32.69% 30.67% 32.11% 25.70% -
Total Cost 194,210 189,774 191,085 185,582 183,620 183,940 178,403 5.80%
-
Net Worth 259,200 256,000 253,600 248,799 267,999 263,199 257,600 0.41%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 20,000 20,000 20,000 23,986 23,986 23,986 23,986 -11.38%
Div Payout % 129.72% 125.83% 112.16% 142.07% 126.60% 98.73% 80.54% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 259,200 256,000 253,600 248,799 267,999 263,199 257,600 0.41%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 7.35% 7.73% 8.54% 8.34% 9.35% 11.67% 14.31% -
ROE 5.95% 6.21% 7.03% 6.79% 7.07% 9.23% 11.56% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 262.04 257.09 261.15 253.08 253.21 260.30 260.23 0.46%
EPS 19.27 19.87 22.29 21.10 23.68 30.37 37.23 -35.45%
DPS 25.00 25.00 25.00 30.00 30.00 30.00 30.00 -11.41%
NAPS 3.24 3.20 3.17 3.11 3.35 3.29 3.22 0.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 262.04 257.09 261.15 253.08 253.21 260.30 260.23 0.46%
EPS 19.27 19.87 22.29 21.10 23.68 30.37 37.23 -35.45%
DPS 25.00 25.00 25.00 29.98 29.98 29.98 29.98 -11.37%
NAPS 3.24 3.20 3.17 3.11 3.35 3.29 3.22 0.41%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 4.97 5.20 5.00 5.02 6.16 6.11 5.95 -
P/RPS 1.90 2.02 1.91 1.98 2.43 2.35 2.29 -11.67%
P/EPS 25.79 26.17 22.43 23.79 26.01 20.12 15.98 37.46%
EY 3.88 3.82 4.46 4.20 3.84 4.97 6.26 -27.24%
DY 5.03 4.81 5.00 5.98 4.87 4.91 5.04 -0.13%
P/NAPS 1.53 1.62 1.58 1.61 1.84 1.86 1.85 -11.86%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 28/12/17 24/08/17 23/06/17 30/03/17 29/12/16 29/08/16 29/06/16 -
Price 4.50 5.05 5.00 5.14 5.40 6.12 5.65 -
P/RPS 1.72 1.96 1.91 2.03 2.13 2.35 2.17 -14.31%
P/EPS 23.35 25.42 22.43 24.36 22.80 20.15 15.18 33.14%
EY 4.28 3.93 4.46 4.11 4.39 4.96 6.59 -24.94%
DY 5.56 4.95 5.00 5.84 5.56 4.90 5.31 3.10%
P/NAPS 1.39 1.58 1.58 1.65 1.61 1.86 1.75 -14.19%

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