[APOLLO] YoY Annualized 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- 25.44%
YoY- 21.79%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 212,627 220,506 222,746 200,548 176,292 159,531 175,337 3.26%
PBT 34,056 43,605 42,450 28,596 22,577 32,247 25,442 4.97%
Tax -8,762 -10,135 -10,366 -6,852 -4,723 -7,570 -4,524 11.64%
NP 25,294 33,470 32,084 21,744 17,854 24,677 20,918 3.21%
-
NP to SH 25,294 33,470 32,084 21,744 17,854 24,677 20,918 3.21%
-
Tax Rate 25.73% 23.24% 24.42% 23.96% 20.92% 23.48% 17.78% -
Total Cost 187,333 187,036 190,662 178,804 158,438 134,854 154,419 3.27%
-
Net Worth 248,799 243,999 230,400 214,370 208,776 203,175 188,781 4.70%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 20,000 20,000 16,000 15,997 19,997 - - -
Div Payout % 79.07% 59.76% 49.87% 73.57% 112.01% - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 248,799 243,999 230,400 214,370 208,776 203,175 188,781 4.70%
NOSH 80,000 80,000 80,000 79,988 79,991 79,990 79,992 0.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 11.90% 15.18% 14.40% 10.84% 10.13% 15.47% 11.93% -
ROE 10.17% 13.72% 13.93% 10.14% 8.55% 12.15% 11.08% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 265.78 275.63 278.43 250.72 220.39 199.44 219.19 3.26%
EPS 31.62 41.84 40.11 27.18 22.32 30.85 26.15 3.21%
DPS 25.00 25.00 20.00 20.00 25.00 0.00 0.00 -
NAPS 3.11 3.05 2.88 2.68 2.61 2.54 2.36 4.70%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 265.78 275.63 278.43 250.69 220.37 199.41 219.17 3.26%
EPS 31.62 41.84 40.11 27.18 22.32 30.85 26.15 3.21%
DPS 25.00 25.00 20.00 20.00 25.00 0.00 0.00 -
NAPS 3.11 3.05 2.88 2.6796 2.6097 2.5397 2.3598 4.70%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 4.52 4.79 3.81 2.93 3.05 2.90 2.38 -
P/RPS 1.70 1.74 1.37 1.17 1.38 1.45 1.09 7.68%
P/EPS 14.30 11.45 9.50 10.78 13.66 9.40 9.10 7.82%
EY 7.00 8.73 10.53 9.28 7.32 10.64 10.99 -7.23%
DY 5.53 5.22 5.25 6.83 8.20 0.00 0.00 -
P/NAPS 1.45 1.57 1.32 1.09 1.17 1.14 1.01 6.20%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 25/06/14 25/06/13 28/06/12 24/06/11 29/06/10 25/06/09 -
Price 4.72 4.98 4.20 2.95 3.08 2.93 2.43 -
P/RPS 1.78 1.81 1.51 1.18 1.40 1.47 1.11 8.18%
P/EPS 14.93 11.90 10.47 10.85 13.80 9.50 9.29 8.22%
EY 6.70 8.40 9.55 9.21 7.25 10.53 10.76 -7.58%
DY 5.30 5.02 4.76 6.78 8.12 0.00 0.00 -
P/NAPS 1.52 1.63 1.46 1.10 1.18 1.15 1.03 6.69%

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