[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 1.6%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 205,988 206,440 220,506 215,064 211,412 229,912 222,746 -5.06%
PBT 30,616 33,140 43,605 45,780 45,024 55,680 42,450 -19.52%
Tax -9,562 -10,276 -10,135 -10,606 -10,404 -12,828 -10,366 -5.22%
NP 21,054 22,864 33,470 35,173 34,620 42,852 32,084 -24.42%
-
NP to SH 20,514 22,864 33,470 35,173 34,620 42,852 32,084 -25.72%
-
Tax Rate 31.23% 31.01% 23.24% 23.17% 23.11% 23.04% 24.42% -
Total Cost 184,934 183,576 187,036 179,890 176,792 187,060 190,662 -2.00%
-
Net Worth 254,400 249,599 243,999 236,800 247,999 240,799 230,400 6.80%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 40,000 - 20,000 26,666 40,000 - 16,000 83.89%
Div Payout % 194.99% - 59.76% 75.82% 115.54% - 49.87% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 254,400 249,599 243,999 236,800 247,999 240,799 230,400 6.80%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 10.22% 11.08% 15.18% 16.35% 16.38% 18.64% 14.40% -
ROE 8.06% 9.16% 13.72% 14.85% 13.96% 17.80% 13.93% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 257.49 258.05 275.63 268.83 264.27 287.39 278.43 -5.06%
EPS 26.32 28.60 41.84 43.97 43.28 53.56 40.11 -24.42%
DPS 50.00 0.00 25.00 33.33 50.00 0.00 20.00 83.89%
NAPS 3.18 3.12 3.05 2.96 3.10 3.01 2.88 6.80%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 257.49 258.05 275.63 268.83 264.27 287.39 278.43 -5.06%
EPS 25.64 28.58 41.84 43.97 43.27 53.57 40.11 -25.73%
DPS 50.00 0.00 25.00 33.33 50.00 0.00 20.00 83.89%
NAPS 3.18 3.12 3.05 2.96 3.10 3.01 2.88 6.80%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 5.00 4.98 4.79 4.58 4.97 4.13 3.81 -
P/RPS 1.94 1.93 1.74 1.70 1.88 1.44 1.37 26.02%
P/EPS 19.50 17.42 11.45 10.42 11.48 7.71 9.50 61.30%
EY 5.13 5.74 8.73 9.60 8.71 12.97 10.53 -38.00%
DY 10.00 0.00 5.22 7.28 10.06 0.00 5.25 53.47%
P/NAPS 1.57 1.60 1.57 1.55 1.60 1.37 1.32 12.22%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 28/08/14 25/06/14 28/03/14 16/12/13 30/08/13 25/06/13 -
Price 4.35 5.18 4.98 4.68 5.07 4.14 4.20 -
P/RPS 1.69 2.01 1.81 1.74 1.92 1.44 1.51 7.77%
P/EPS 16.96 18.12 11.90 10.64 11.72 7.73 10.47 37.80%
EY 5.89 5.52 8.40 9.39 8.54 12.94 9.55 -27.48%
DY 11.49 0.00 5.02 7.12 9.86 0.00 4.76 79.65%
P/NAPS 1.37 1.66 1.63 1.58 1.64 1.38 1.46 -4.14%

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