[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 52.4%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 102,994 51,610 220,506 161,298 105,706 57,478 222,746 -40.12%
PBT 15,308 8,285 43,605 34,335 22,512 13,920 42,450 -49.24%
Tax -4,781 -2,569 -10,135 -7,955 -5,202 -3,207 -10,366 -40.22%
NP 10,527 5,716 33,470 26,380 17,310 10,713 32,084 -52.33%
-
NP to SH 10,257 5,716 33,470 26,380 17,310 10,713 32,084 -53.14%
-
Tax Rate 31.23% 31.01% 23.24% 23.17% 23.11% 23.04% 24.42% -
Total Cost 92,467 45,894 187,036 134,918 88,396 46,765 190,662 -38.19%
-
Net Worth 254,400 249,599 243,999 236,800 247,999 240,799 230,400 6.80%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 20,000 - 20,000 20,000 20,000 - 16,000 15.99%
Div Payout % 194.99% - 59.76% 75.82% 115.54% - 49.87% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 254,400 249,599 243,999 236,800 247,999 240,799 230,400 6.80%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 10.22% 11.08% 15.18% 16.35% 16.38% 18.64% 14.40% -
ROE 4.03% 2.29% 13.72% 11.14% 6.98% 4.45% 13.93% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 128.74 64.51 275.63 201.62 132.13 71.85 278.43 -40.12%
EPS 13.16 7.15 41.84 32.98 21.64 13.39 40.11 -52.33%
DPS 25.00 0.00 25.00 25.00 25.00 0.00 20.00 15.99%
NAPS 3.18 3.12 3.05 2.96 3.10 3.01 2.88 6.80%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 128.74 64.51 275.63 201.62 132.13 71.85 278.43 -40.12%
EPS 13.16 7.15 41.84 32.98 21.64 13.39 40.11 -52.33%
DPS 25.00 0.00 25.00 25.00 25.00 0.00 20.00 15.99%
NAPS 3.18 3.12 3.05 2.96 3.10 3.01 2.88 6.80%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 5.00 4.98 4.79 4.58 4.97 4.13 3.81 -
P/RPS 3.88 7.72 1.74 2.27 3.76 5.75 1.37 99.79%
P/EPS 39.00 69.70 11.45 13.89 22.97 30.84 9.50 155.72%
EY 2.56 1.43 8.73 7.20 4.35 3.24 10.53 -60.94%
DY 5.00 0.00 5.22 5.46 5.03 0.00 5.25 -3.19%
P/NAPS 1.57 1.60 1.57 1.55 1.60 1.37 1.32 12.22%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 28/08/14 25/06/14 28/03/14 16/12/13 30/08/13 25/06/13 -
Price 4.35 5.18 4.98 4.68 5.07 4.14 4.20 -
P/RPS 3.38 8.03 1.81 2.32 3.84 5.76 1.51 70.86%
P/EPS 33.93 72.50 11.90 14.19 23.43 30.92 10.47 118.52%
EY 2.95 1.38 8.40 7.05 4.27 3.23 9.55 -54.20%
DY 5.75 0.00 5.02 5.34 4.93 0.00 4.76 13.38%
P/NAPS 1.37 1.66 1.63 1.58 1.64 1.38 1.46 -4.14%

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