[APOLLO] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 21.91%
YoY- -28.9%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 193,345 199,094 206,722 213,398 215,064 224,065 192,474 0.07%
PBT 16,662 27,208 47,209 36,276 45,780 43,834 25,473 -6.82%
Tax -3,718 -7,032 -9,832 -11,268 -10,606 -10,565 -8,138 -12.22%
NP 12,944 20,176 37,377 25,008 35,173 33,269 17,334 -4.74%
-
NP to SH 12,944 20,176 37,377 25,008 35,173 33,269 17,334 -4.74%
-
Tax Rate 22.31% 25.85% 20.83% 31.06% 23.17% 24.10% 31.95% -
Total Cost 180,401 178,918 169,345 188,390 179,890 190,796 175,140 0.49%
-
Net Worth 241,599 248,799 256,000 242,399 236,800 223,199 205,599 2.72%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - 26,666 26,666 21,333 21,333 -
Div Payout % - - - 106.63% 75.82% 64.12% 123.07% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 241,599 248,799 256,000 242,399 236,800 223,199 205,599 2.72%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 6.69% 10.13% 18.08% 11.72% 16.35% 14.85% 9.01% -
ROE 5.36% 8.11% 14.60% 10.32% 14.85% 14.91% 8.43% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 241.68 248.87 258.40 266.75 268.83 280.08 240.59 0.07%
EPS 16.19 25.23 46.72 31.27 43.97 41.59 21.67 -4.73%
DPS 0.00 0.00 0.00 33.33 33.33 26.67 26.67 -
NAPS 3.02 3.11 3.20 3.03 2.96 2.79 2.57 2.72%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 241.68 248.87 258.40 266.75 268.83 280.08 240.59 0.07%
EPS 16.18 25.22 46.72 31.26 43.97 41.59 21.67 -4.74%
DPS 0.00 0.00 0.00 33.33 33.33 26.67 26.67 -
NAPS 3.02 3.11 3.20 3.03 2.96 2.79 2.57 2.72%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.44 5.02 5.82 4.32 4.58 3.23 3.00 -
P/RPS 1.84 2.02 2.25 1.62 1.70 1.15 1.25 6.64%
P/EPS 27.44 19.90 12.46 13.82 10.42 7.77 13.85 12.05%
EY 3.64 5.02 8.03 7.24 9.60 12.88 7.22 -10.77%
DY 0.00 0.00 0.00 7.72 7.28 8.26 8.89 -
P/NAPS 1.47 1.61 1.82 1.43 1.55 1.16 1.17 3.87%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 30/03/17 30/03/16 30/03/15 28/03/14 28/03/13 22/03/12 -
Price 4.03 5.14 6.20 4.32 4.68 3.55 3.02 -
P/RPS 1.67 2.07 2.40 1.62 1.74 1.27 1.26 4.80%
P/EPS 24.91 20.38 13.27 13.82 10.64 8.54 13.94 10.14%
EY 4.01 4.91 7.54 7.24 9.39 11.71 7.17 -9.22%
DY 0.00 0.00 0.00 7.72 7.12 7.51 8.83 -
P/NAPS 1.33 1.65 1.94 1.43 1.58 1.27 1.18 2.01%

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