[APOLLO] QoQ Annualized Quarter 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- -31.69%
YoY- -46.64%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 212,627 213,398 205,988 206,440 220,506 215,064 211,412 0.38%
PBT 34,056 36,276 30,616 33,140 43,605 45,780 45,024 -17.02%
Tax -8,762 -11,268 -9,562 -10,276 -10,135 -10,606 -10,404 -10.84%
NP 25,294 25,008 21,054 22,864 33,470 35,173 34,620 -18.92%
-
NP to SH 25,294 25,008 20,514 22,864 33,470 35,173 34,620 -18.92%
-
Tax Rate 25.73% 31.06% 31.23% 31.01% 23.24% 23.17% 23.11% -
Total Cost 187,333 188,390 184,934 183,576 187,036 179,890 176,792 3.94%
-
Net Worth 248,799 242,399 254,400 249,599 243,999 236,800 247,999 0.21%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 20,000 26,666 40,000 - 20,000 26,666 40,000 -37.08%
Div Payout % 79.07% 106.63% 194.99% - 59.76% 75.82% 115.54% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 248,799 242,399 254,400 249,599 243,999 236,800 247,999 0.21%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.90% 11.72% 10.22% 11.08% 15.18% 16.35% 16.38% -
ROE 10.17% 10.32% 8.06% 9.16% 13.72% 14.85% 13.96% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 265.78 266.75 257.49 258.05 275.63 268.83 264.27 0.38%
EPS 31.62 31.27 26.32 28.60 41.84 43.97 43.28 -18.92%
DPS 25.00 33.33 50.00 0.00 25.00 33.33 50.00 -37.08%
NAPS 3.11 3.03 3.18 3.12 3.05 2.96 3.10 0.21%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 265.78 266.75 257.49 258.05 275.63 268.83 264.27 0.38%
EPS 31.62 31.27 26.32 28.60 41.84 43.97 43.28 -18.92%
DPS 25.00 33.33 50.00 0.00 25.00 33.33 50.00 -37.08%
NAPS 3.11 3.03 3.18 3.12 3.05 2.96 3.10 0.21%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 4.52 4.32 5.00 4.98 4.79 4.58 4.97 -
P/RPS 1.70 1.62 1.94 1.93 1.74 1.70 1.88 -6.50%
P/EPS 14.30 13.82 19.50 17.42 11.45 10.42 11.48 15.81%
EY 7.00 7.24 5.13 5.74 8.73 9.60 8.71 -13.59%
DY 5.53 7.72 10.00 0.00 5.22 7.28 10.06 -32.96%
P/NAPS 1.45 1.43 1.57 1.60 1.57 1.55 1.60 -6.36%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 28/03/14 16/12/13 -
Price 4.72 4.32 4.35 5.18 4.98 4.68 5.07 -
P/RPS 1.78 1.62 1.69 2.01 1.81 1.74 1.92 -4.93%
P/EPS 14.93 13.82 16.96 18.12 11.90 10.64 11.72 17.56%
EY 6.70 7.24 5.89 5.52 8.40 9.39 8.54 -14.97%
DY 5.30 7.72 11.49 0.00 5.02 7.12 9.86 -33.96%
P/NAPS 1.52 1.43 1.37 1.66 1.63 1.58 1.64 -4.95%

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