[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 59.3%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 105,706 57,478 222,746 168,049 111,079 58,804 200,548 -34.67%
PBT 22,512 13,920 42,450 32,876 20,676 10,449 28,596 -14.70%
Tax -5,202 -3,207 -10,366 -7,924 -5,012 -2,433 -6,852 -16.73%
NP 17,310 10,713 32,084 24,952 15,664 8,016 21,744 -14.06%
-
NP to SH 17,310 10,713 32,084 24,952 15,664 8,016 21,744 -14.06%
-
Tax Rate 23.11% 23.04% 24.42% 24.10% 24.24% 23.28% 23.96% -
Total Cost 88,396 46,765 190,662 143,097 95,415 50,788 178,804 -37.39%
-
Net Worth 247,999 240,799 230,400 223,199 229,599 222,399 214,370 10.17%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 20,000 - 16,000 16,000 16,000 16,000 15,997 16.00%
Div Payout % 115.54% - 49.87% 64.12% 102.15% 199.60% 73.57% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 247,999 240,799 230,400 223,199 229,599 222,399 214,370 10.17%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,988 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.38% 18.64% 14.40% 14.85% 14.10% 13.63% 10.84% -
ROE 6.98% 4.45% 13.93% 11.18% 6.82% 3.60% 10.14% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 132.13 71.85 278.43 210.06 138.85 73.51 250.72 -34.67%
EPS 21.64 13.39 40.11 31.19 19.58 10.02 27.18 -14.06%
DPS 25.00 0.00 20.00 20.00 20.00 20.00 20.00 15.99%
NAPS 3.10 3.01 2.88 2.79 2.87 2.78 2.68 10.16%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 132.13 71.85 278.43 210.06 138.85 73.51 250.69 -34.67%
EPS 21.64 13.39 40.11 31.19 19.58 10.02 27.18 -14.06%
DPS 25.00 0.00 20.00 20.00 20.00 20.00 20.00 15.99%
NAPS 3.10 3.01 2.88 2.79 2.87 2.78 2.6796 10.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.97 4.13 3.81 3.23 3.32 3.16 2.93 -
P/RPS 3.76 5.75 1.37 1.54 2.39 4.30 1.17 117.30%
P/EPS 22.97 30.84 9.50 10.36 16.96 31.54 10.78 65.35%
EY 4.35 3.24 10.53 9.66 5.90 3.17 9.28 -39.57%
DY 5.03 0.00 5.25 6.19 6.02 6.33 6.83 -18.40%
P/NAPS 1.60 1.37 1.32 1.16 1.16 1.14 1.09 29.07%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 -
Price 5.07 4.14 4.20 3.55 3.12 3.23 2.95 -
P/RPS 3.84 5.76 1.51 1.69 2.25 4.39 1.18 119.12%
P/EPS 23.43 30.92 10.47 11.38 15.93 32.24 10.85 66.83%
EY 4.27 3.23 9.55 8.79 6.28 3.10 9.21 -40.01%
DY 4.93 0.00 4.76 5.63 6.41 6.19 6.78 -19.09%
P/NAPS 1.64 1.38 1.46 1.27 1.09 1.16 1.10 30.41%

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