[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 34.86%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 155,042 103,728 49,932 212,627 160,049 102,994 51,610 107.78%
PBT 35,407 27,405 12,912 34,056 27,207 15,308 8,285 162.65%
Tax -7,374 -6,576 -1,726 -8,762 -8,451 -4,781 -2,569 101.58%
NP 28,033 20,829 11,186 25,294 18,756 10,527 5,716 187.82%
-
NP to SH 28,033 20,829 11,186 25,294 18,756 10,257 5,716 187.82%
-
Tax Rate 20.83% 24.00% 13.37% 25.73% 31.06% 31.23% 31.01% -
Total Cost 127,009 82,899 38,746 187,333 141,293 92,467 45,894 96.74%
-
Net Worth 256,000 268,799 259,200 248,799 242,399 254,400 249,599 1.69%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - 20,000 20,000 20,000 - -
Div Payout % - - - 79.07% 106.63% 194.99% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 256,000 268,799 259,200 248,799 242,399 254,400 249,599 1.69%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 18.08% 20.08% 22.40% 11.90% 11.72% 10.22% 11.08% -
ROE 10.95% 7.75% 4.32% 10.17% 7.74% 4.03% 2.29% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 193.80 129.66 62.42 265.78 200.06 128.74 64.51 107.78%
EPS 35.04 26.04 13.98 31.62 23.45 13.16 7.15 187.68%
DPS 0.00 0.00 0.00 25.00 25.00 25.00 0.00 -
NAPS 3.20 3.36 3.24 3.11 3.03 3.18 3.12 1.69%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 193.80 129.66 62.42 265.78 200.06 128.74 64.51 107.78%
EPS 35.04 26.04 13.98 31.62 23.45 13.16 7.15 187.68%
DPS 0.00 0.00 0.00 25.00 25.00 25.00 0.00 -
NAPS 3.20 3.36 3.24 3.11 3.03 3.18 3.12 1.69%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 5.82 4.90 4.70 4.52 4.32 5.00 4.98 -
P/RPS 3.00 3.78 7.53 1.70 2.16 3.88 7.72 -46.65%
P/EPS 16.61 18.82 33.61 14.30 18.43 39.00 69.70 -61.46%
EY 6.02 5.31 2.98 7.00 5.43 2.56 1.43 160.03%
DY 0.00 0.00 0.00 5.53 5.79 5.00 0.00 -
P/NAPS 1.82 1.46 1.45 1.45 1.43 1.57 1.60 8.94%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 30/12/15 27/08/15 29/06/15 30/03/15 22/12/14 28/08/14 -
Price 6.20 5.71 4.50 4.72 4.32 4.35 5.18 -
P/RPS 3.20 4.40 7.21 1.78 2.16 3.38 8.03 -45.75%
P/EPS 17.69 21.93 32.18 14.93 18.43 33.93 72.50 -60.85%
EY 5.65 4.56 3.11 6.70 5.43 2.95 1.38 155.26%
DY 0.00 0.00 0.00 5.30 5.79 5.75 0.00 -
P/NAPS 1.94 1.70 1.39 1.52 1.43 1.37 1.66 10.91%

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