[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 82.86%
YoY- -28.9%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 103,728 49,932 212,627 160,049 102,994 51,610 220,506 -39.43%
PBT 27,405 12,912 34,056 27,207 15,308 8,285 43,605 -26.56%
Tax -6,576 -1,726 -8,762 -8,451 -4,781 -2,569 -10,135 -24.99%
NP 20,829 11,186 25,294 18,756 10,527 5,716 33,470 -27.04%
-
NP to SH 20,829 11,186 25,294 18,756 10,257 5,716 33,470 -27.04%
-
Tax Rate 24.00% 13.37% 25.73% 31.06% 31.23% 31.01% 23.24% -
Total Cost 82,899 38,746 187,333 141,293 92,467 45,894 187,036 -41.78%
-
Net Worth 268,799 259,200 248,799 242,399 254,400 249,599 243,999 6.64%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 20,000 20,000 20,000 - 20,000 -
Div Payout % - - 79.07% 106.63% 194.99% - 59.76% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 268,799 259,200 248,799 242,399 254,400 249,599 243,999 6.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 20.08% 22.40% 11.90% 11.72% 10.22% 11.08% 15.18% -
ROE 7.75% 4.32% 10.17% 7.74% 4.03% 2.29% 13.72% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 129.66 62.42 265.78 200.06 128.74 64.51 275.63 -39.43%
EPS 26.04 13.98 31.62 23.45 13.16 7.15 41.84 -27.04%
DPS 0.00 0.00 25.00 25.00 25.00 0.00 25.00 -
NAPS 3.36 3.24 3.11 3.03 3.18 3.12 3.05 6.64%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 129.66 62.42 265.78 200.06 128.74 64.51 275.63 -39.43%
EPS 26.04 13.98 31.62 23.45 12.82 7.15 41.84 -27.04%
DPS 0.00 0.00 25.00 25.00 25.00 0.00 25.00 -
NAPS 3.36 3.24 3.11 3.03 3.18 3.12 3.05 6.64%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 4.90 4.70 4.52 4.32 5.00 4.98 4.79 -
P/RPS 3.78 7.53 1.70 2.16 3.88 7.72 1.74 67.49%
P/EPS 18.82 33.61 14.30 18.43 39.00 69.70 11.45 39.14%
EY 5.31 2.98 7.00 5.43 2.56 1.43 8.73 -28.14%
DY 0.00 0.00 5.53 5.79 5.00 0.00 5.22 -
P/NAPS 1.46 1.45 1.45 1.43 1.57 1.60 1.57 -4.71%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/12/15 27/08/15 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 -
Price 5.71 4.50 4.72 4.32 4.35 5.18 4.98 -
P/RPS 4.40 7.21 1.78 2.16 3.38 8.03 1.81 80.50%
P/EPS 21.93 32.18 14.93 18.43 33.93 72.50 11.90 50.14%
EY 4.56 3.11 6.70 5.43 2.95 1.38 8.40 -33.37%
DY 0.00 0.00 5.30 5.79 5.75 0.00 5.02 -
P/NAPS 1.70 1.39 1.52 1.43 1.37 1.66 1.63 2.83%

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