[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 34.59%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 98,109 49,982 208,186 155,042 103,728 49,932 212,627 -40.14%
PBT 14,650 8,615 40,084 35,407 27,405 12,912 34,056 -42.86%
Tax -4,658 -2,916 -10,300 -7,374 -6,576 -1,726 -8,762 -34.25%
NP 9,992 5,699 29,784 28,033 20,829 11,186 25,294 -46.01%
-
NP to SH 9,992 5,699 29,784 28,033 20,829 11,186 25,294 -46.01%
-
Tax Rate 31.80% 33.85% 25.70% 20.83% 24.00% 13.37% 25.73% -
Total Cost 88,117 44,283 178,402 127,009 82,899 38,746 187,333 -39.37%
-
Net Worth 267,999 263,199 257,600 256,000 268,799 259,200 248,799 5.05%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - 24,000 - - - 20,000 -
Div Payout % - - 80.58% - - - 79.07% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 267,999 263,199 257,600 256,000 268,799 259,200 248,799 5.05%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 10.18% 11.40% 14.31% 18.08% 20.08% 22.40% 11.90% -
ROE 3.73% 2.17% 11.56% 10.95% 7.75% 4.32% 10.17% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 122.64 62.48 260.23 193.80 129.66 62.42 265.78 -40.14%
EPS 12.49 7.12 37.23 35.04 26.04 13.98 31.62 -46.01%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 25.00 -
NAPS 3.35 3.29 3.22 3.20 3.36 3.24 3.11 5.05%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 122.64 62.48 260.23 193.80 129.66 62.42 265.78 -40.14%
EPS 12.49 7.12 37.23 35.04 26.04 13.98 31.62 -46.01%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 25.00 -
NAPS 3.35 3.29 3.22 3.20 3.36 3.24 3.11 5.05%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 6.16 6.11 5.95 5.82 4.90 4.70 4.52 -
P/RPS 5.02 9.78 2.29 3.00 3.78 7.53 1.70 105.15%
P/EPS 49.32 85.77 16.00 16.61 18.82 33.61 14.30 127.42%
EY 2.03 1.17 6.25 6.02 5.31 2.98 7.00 -56.02%
DY 0.00 0.00 5.04 0.00 0.00 0.00 5.53 -
P/NAPS 1.84 1.86 1.85 1.82 1.46 1.45 1.45 17.12%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 29/12/16 29/08/16 29/06/16 30/03/16 30/12/15 27/08/15 29/06/15 -
Price 5.40 6.12 5.65 6.20 5.71 4.50 4.72 -
P/RPS 4.40 9.80 2.17 3.20 4.40 7.21 1.78 82.31%
P/EPS 43.23 85.91 15.20 17.69 21.93 32.18 14.93 102.49%
EY 2.31 1.16 6.58 5.65 4.56 3.11 6.70 -50.67%
DY 0.00 0.00 5.31 0.00 0.00 0.00 5.30 -
P/NAPS 1.61 1.86 1.75 1.94 1.70 1.39 1.52 3.89%

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