[APOLLO] QoQ 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 220,506 215,064 211,412 229,912 222,746 224,065 222,158 -0.49%
PBT 43,605 45,780 45,024 55,680 42,450 43,834 41,352 3.61%
Tax -10,135 -10,606 -10,404 -12,828 -10,366 -10,565 -10,024 0.73%
NP 33,470 35,173 34,620 42,852 32,084 33,269 31,328 4.52%
-
NP to SH 33,470 35,173 34,620 42,852 32,084 33,269 31,328 4.52%
-
Tax Rate 23.24% 23.17% 23.11% 23.04% 24.42% 24.10% 24.24% -
Total Cost 187,036 179,890 176,792 187,060 190,662 190,796 190,830 -1.33%
-
Net Worth 243,999 236,800 247,999 240,799 230,400 223,199 229,599 4.15%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 20,000 26,666 40,000 - 16,000 21,333 32,000 -26.96%
Div Payout % 59.76% 75.82% 115.54% - 49.87% 64.12% 102.15% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 243,999 236,800 247,999 240,799 230,400 223,199 229,599 4.15%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 15.18% 16.35% 16.38% 18.64% 14.40% 14.85% 14.10% -
ROE 13.72% 14.85% 13.96% 17.80% 13.93% 14.91% 13.64% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 275.63 268.83 264.27 287.39 278.43 280.08 277.70 -0.49%
EPS 41.84 43.97 43.28 53.56 40.11 41.59 39.16 4.52%
DPS 25.00 33.33 50.00 0.00 20.00 26.67 40.00 -26.96%
NAPS 3.05 2.96 3.10 3.01 2.88 2.79 2.87 4.15%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 275.63 268.83 264.27 287.39 278.43 280.08 277.70 -0.49%
EPS 41.84 43.97 43.28 53.56 40.11 41.59 39.16 4.52%
DPS 25.00 33.33 50.00 0.00 20.00 26.67 40.00 -26.96%
NAPS 3.05 2.96 3.10 3.01 2.88 2.79 2.87 4.15%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.79 4.58 4.97 4.13 3.81 3.23 3.32 -
P/RPS 1.74 1.70 1.88 1.44 1.37 1.15 1.20 28.19%
P/EPS 11.45 10.42 11.48 7.71 9.50 7.77 8.48 22.23%
EY 8.73 9.60 8.71 12.97 10.53 12.88 11.80 -18.24%
DY 5.22 7.28 10.06 0.00 5.25 8.26 12.05 -42.83%
P/NAPS 1.57 1.55 1.60 1.37 1.32 1.16 1.16 22.42%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 28/03/14 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 -
Price 4.98 4.68 5.07 4.14 4.20 3.55 3.12 -
P/RPS 1.81 1.74 1.92 1.44 1.51 1.27 1.12 37.83%
P/EPS 11.90 10.64 11.72 7.73 10.47 8.54 7.97 30.73%
EY 8.40 9.39 8.54 12.94 9.55 11.71 12.55 -23.53%
DY 5.02 7.12 9.86 0.00 4.76 7.51 12.82 -46.56%
P/NAPS 1.63 1.58 1.64 1.38 1.46 1.27 1.09 30.86%

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