[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -12.34%
YoY- -52.03%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 186,932 208,917 199,094 196,218 199,928 208,186 206,722 -6.49%
PBT 18,900 24,663 27,208 29,300 34,460 40,084 47,209 -45.71%
Tax -3,856 -6,831 -7,032 -9,316 -11,664 -10,300 -9,832 -46.45%
NP 15,044 17,832 20,176 19,984 22,796 29,784 37,377 -45.51%
-
NP to SH 15,044 17,832 20,176 19,984 22,796 29,784 37,377 -45.51%
-
Tax Rate 20.40% 27.70% 25.85% 31.80% 33.85% 25.70% 20.83% -
Total Cost 171,888 191,085 178,918 176,234 177,132 178,402 169,345 0.99%
-
Net Worth 256,000 253,600 248,799 267,999 263,199 257,600 256,000 0.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 20,000 - - - 24,000 - -
Div Payout % - 112.16% - - - 80.58% - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 256,000 253,600 248,799 267,999 263,199 257,600 256,000 0.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 8.05% 8.54% 10.13% 10.18% 11.40% 14.31% 18.08% -
ROE 5.88% 7.03% 8.11% 7.46% 8.66% 11.56% 14.60% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 233.67 261.15 248.87 245.27 249.91 260.23 258.40 -6.49%
EPS 18.80 22.29 25.23 24.98 28.48 37.23 46.72 -45.52%
DPS 0.00 25.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 3.20 3.17 3.11 3.35 3.29 3.22 3.20 0.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 233.67 261.15 248.87 245.27 249.91 260.23 258.40 -6.49%
EPS 18.80 22.29 25.23 24.98 28.48 37.23 46.72 -45.52%
DPS 0.00 25.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 3.20 3.17 3.11 3.35 3.29 3.22 3.20 0.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 5.20 5.00 5.02 6.16 6.11 5.95 5.82 -
P/RPS 2.23 1.91 2.02 2.51 2.44 2.29 2.25 -0.59%
P/EPS 27.65 22.43 19.90 24.66 21.44 16.00 12.46 70.21%
EY 3.62 4.46 5.02 4.06 4.66 6.25 8.03 -41.23%
DY 0.00 5.00 0.00 0.00 0.00 5.04 0.00 -
P/NAPS 1.62 1.58 1.61 1.84 1.86 1.85 1.82 -7.47%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 24/08/17 23/06/17 30/03/17 29/12/16 29/08/16 29/06/16 30/03/16 -
Price 5.05 5.00 5.14 5.40 6.12 5.65 6.20 -
P/RPS 2.16 1.91 2.07 2.20 2.45 2.17 2.40 -6.78%
P/EPS 26.85 22.43 20.38 21.62 21.48 15.20 13.27 60.04%
EY 3.72 4.46 4.91 4.63 4.66 6.58 7.54 -37.58%
DY 0.00 5.00 0.00 0.00 0.00 5.31 0.00 -
P/NAPS 1.58 1.58 1.65 1.61 1.86 1.75 1.94 -12.80%

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