[APOLLO] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 33.56%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 199,928 199,728 206,440 229,912 235,216 197,156 174,068 2.33%
PBT 34,460 51,648 33,140 55,680 41,796 18,392 27,240 3.99%
Tax -11,664 -6,904 -10,276 -12,828 -9,732 -5,628 -5,240 14.25%
NP 22,796 44,744 22,864 42,852 32,064 12,764 22,000 0.59%
-
NP to SH 22,796 44,744 22,864 42,852 32,064 12,764 22,000 0.59%
-
Tax Rate 33.85% 13.37% 31.01% 23.04% 23.28% 30.60% 19.24% -
Total Cost 177,132 154,984 183,576 187,060 203,152 184,392 152,068 2.57%
-
Net Worth 263,199 259,200 249,599 240,799 222,399 211,933 209,447 3.87%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - 64,000 63,979 79,941 -
Div Payout % - - - - 199.60% 501.25% 363.37% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 263,199 259,200 249,599 240,799 222,399 211,933 209,447 3.87%
NOSH 80,000 80,000 80,000 80,000 80,000 79,974 79,941 0.01%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 11.40% 22.40% 11.08% 18.64% 13.63% 6.47% 12.64% -
ROE 8.66% 17.26% 9.16% 17.80% 14.42% 6.02% 10.50% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 249.91 249.66 258.05 287.39 294.02 246.52 217.74 2.32%
EPS 28.48 55.92 28.60 53.56 40.08 15.96 27.52 0.57%
DPS 0.00 0.00 0.00 0.00 80.00 80.00 100.00 -
NAPS 3.29 3.24 3.12 3.01 2.78 2.65 2.62 3.86%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 249.91 249.66 258.05 287.39 294.02 246.45 217.59 2.33%
EPS 28.49 55.93 28.58 53.57 40.08 15.96 27.50 0.59%
DPS 0.00 0.00 0.00 0.00 80.00 79.97 99.93 -
NAPS 3.29 3.24 3.12 3.01 2.78 2.6492 2.6181 3.87%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 6.11 4.70 4.98 4.13 3.16 3.08 3.11 -
P/RPS 2.44 1.88 1.93 1.44 1.07 1.25 1.43 9.30%
P/EPS 21.44 8.40 17.42 7.71 7.88 19.30 11.30 11.25%
EY 4.66 11.90 5.74 12.97 12.68 5.18 8.85 -10.12%
DY 0.00 0.00 0.00 0.00 25.32 25.97 32.15 -
P/NAPS 1.86 1.45 1.60 1.37 1.14 1.16 1.19 7.72%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/08/16 27/08/15 28/08/14 30/08/13 28/09/12 24/08/11 30/09/10 -
Price 6.12 4.50 5.18 4.14 3.23 2.98 3.37 -
P/RPS 2.45 1.80 2.01 1.44 1.10 1.21 1.55 7.92%
P/EPS 21.48 8.05 18.12 7.73 8.06 18.67 12.25 9.80%
EY 4.66 12.43 5.52 12.94 12.41 5.36 8.17 -8.92%
DY 0.00 0.00 0.00 0.00 24.77 26.85 29.67 -
P/NAPS 1.86 1.39 1.66 1.38 1.16 1.12 1.29 6.28%

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