[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 6.2%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 211,412 229,912 222,746 224,065 222,158 235,216 200,548 3.56%
PBT 45,024 55,680 42,450 43,834 41,352 41,796 28,596 35.22%
Tax -10,404 -12,828 -10,366 -10,565 -10,024 -9,732 -6,852 32.00%
NP 34,620 42,852 32,084 33,269 31,328 32,064 21,744 36.23%
-
NP to SH 34,620 42,852 32,084 33,269 31,328 32,064 21,744 36.23%
-
Tax Rate 23.11% 23.04% 24.42% 24.10% 24.24% 23.28% 23.96% -
Total Cost 176,792 187,060 190,662 190,796 190,830 203,152 178,804 -0.74%
-
Net Worth 247,999 240,799 230,400 223,199 229,599 222,399 214,370 10.17%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 40,000 - 16,000 21,333 32,000 64,000 15,997 83.91%
Div Payout % 115.54% - 49.87% 64.12% 102.15% 199.60% 73.57% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 247,999 240,799 230,400 223,199 229,599 222,399 214,370 10.17%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,988 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.38% 18.64% 14.40% 14.85% 14.10% 13.63% 10.84% -
ROE 13.96% 17.80% 13.93% 14.91% 13.64% 14.42% 10.14% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 264.27 287.39 278.43 280.08 277.70 294.02 250.72 3.56%
EPS 43.28 53.56 40.11 41.59 39.16 40.08 27.18 36.24%
DPS 50.00 0.00 20.00 26.67 40.00 80.00 20.00 83.89%
NAPS 3.10 3.01 2.88 2.79 2.87 2.78 2.68 10.16%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 264.27 287.39 278.43 280.08 277.70 294.02 250.69 3.56%
EPS 43.27 53.57 40.11 41.59 39.16 40.08 27.18 36.22%
DPS 50.00 0.00 20.00 26.67 40.00 80.00 20.00 83.89%
NAPS 3.10 3.01 2.88 2.79 2.87 2.78 2.6796 10.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.97 4.13 3.81 3.23 3.32 3.16 2.93 -
P/RPS 1.88 1.44 1.37 1.15 1.20 1.07 1.17 37.06%
P/EPS 11.48 7.71 9.50 7.77 8.48 7.88 10.78 4.27%
EY 8.71 12.97 10.53 12.88 11.80 12.68 9.28 -4.12%
DY 10.06 0.00 5.25 8.26 12.05 25.32 6.83 29.36%
P/NAPS 1.60 1.37 1.32 1.16 1.16 1.14 1.09 29.07%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 -
Price 5.07 4.14 4.20 3.55 3.12 3.23 2.95 -
P/RPS 1.92 1.44 1.51 1.27 1.12 1.10 1.18 38.21%
P/EPS 11.72 7.73 10.47 8.54 7.97 8.06 10.85 5.26%
EY 8.54 12.94 9.55 11.71 12.55 12.41 9.21 -4.89%
DY 9.86 0.00 4.76 7.51 12.82 24.77 6.78 28.27%
P/NAPS 1.64 1.38 1.46 1.27 1.09 1.16 1.10 30.41%

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