[APOLLO] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -14.93%
YoY- -18.14%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 205,668 208,236 210,949 214,638 221,420 210,064 182,064 2.05%
PBT 20,773 35,786 38,683 37,970 45,921 34,444 20,364 0.33%
Tax -4,879 -11,490 -7,919 -9,497 -11,140 -7,879 -4,819 0.20%
NP 15,894 24,296 30,764 28,473 34,781 26,565 15,545 0.37%
-
NP to SH 15,894 24,296 30,764 28,473 34,781 26,565 15,545 0.37%
-
Tax Rate 23.49% 32.11% 20.47% 25.01% 24.26% 22.87% 23.66% -
Total Cost 189,774 183,940 180,185 186,165 186,639 183,499 166,519 2.20%
-
Net Worth 256,000 263,199 259,200 249,599 240,799 222,399 211,933 3.19%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 20,000 23,986 - - - 16,000 15,994 3.79%
Div Payout % 125.83% 98.73% - - - 60.23% 102.89% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 256,000 263,199 259,200 249,599 240,799 222,399 211,933 3.19%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,974 0.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 7.73% 11.67% 14.58% 13.27% 15.71% 12.65% 8.54% -
ROE 6.21% 9.23% 11.87% 11.41% 14.44% 11.94% 7.33% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 257.09 260.30 263.69 268.30 276.78 262.58 227.65 2.04%
EPS 19.87 30.37 38.46 35.59 43.48 33.21 19.44 0.36%
DPS 25.00 30.00 0.00 0.00 0.00 20.00 20.00 3.78%
NAPS 3.20 3.29 3.24 3.12 3.01 2.78 2.65 3.19%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 257.09 260.30 263.69 268.30 276.78 262.58 227.58 2.05%
EPS 19.87 30.37 38.46 35.59 43.48 33.21 19.43 0.37%
DPS 25.00 29.98 0.00 0.00 0.00 20.00 19.99 3.79%
NAPS 3.20 3.29 3.24 3.12 3.01 2.78 2.6492 3.19%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 5.20 6.11 4.70 4.98 4.13 3.16 3.08 -
P/RPS 2.02 2.35 1.78 1.86 1.49 1.20 1.35 6.94%
P/EPS 26.17 20.12 12.22 13.99 9.50 9.52 15.85 8.70%
EY 3.82 4.97 8.18 7.15 10.53 10.51 6.31 -8.01%
DY 4.81 4.91 0.00 0.00 0.00 6.33 6.49 -4.86%
P/NAPS 1.62 1.86 1.45 1.60 1.37 1.14 1.16 5.71%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 24/08/17 29/08/16 27/08/15 28/08/14 30/08/13 28/09/12 24/08/11 -
Price 5.05 6.12 4.50 5.18 4.14 3.23 2.98 -
P/RPS 1.96 2.35 1.71 1.93 1.50 1.23 1.31 6.93%
P/EPS 25.42 20.15 11.70 14.55 9.52 9.73 15.33 8.78%
EY 3.93 4.96 8.55 6.87 10.50 10.28 6.52 -8.08%
DY 4.95 4.90 0.00 0.00 0.00 6.19 6.71 -4.93%
P/NAPS 1.58 1.86 1.39 1.66 1.38 1.16 1.12 5.89%

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