[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -63.13%
YoY- 151.21%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 222,746 168,049 111,079 58,804 200,548 144,356 94,504 77.20%
PBT 42,450 32,876 20,676 10,449 28,596 19,105 10,653 151.55%
Tax -10,366 -7,924 -5,012 -2,433 -6,852 -6,104 -3,323 113.64%
NP 32,084 24,952 15,664 8,016 21,744 13,001 7,330 167.82%
-
NP to SH 32,084 24,952 15,664 8,016 21,744 13,001 7,330 167.82%
-
Tax Rate 24.42% 24.10% 24.24% 23.28% 23.96% 31.95% 31.19% -
Total Cost 190,662 143,097 95,415 50,788 178,804 131,355 87,174 68.57%
-
Net Worth 230,400 223,199 229,599 222,399 214,370 205,599 216,058 4.38%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 16,000 16,000 16,000 16,000 15,997 16,000 16,004 -0.01%
Div Payout % 49.87% 64.12% 102.15% 199.60% 73.57% 123.07% 218.34% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 230,400 223,199 229,599 222,399 214,370 205,599 216,058 4.38%
NOSH 80,000 80,000 80,000 80,000 79,988 80,000 80,021 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 14.40% 14.85% 14.10% 13.63% 10.84% 9.01% 7.76% -
ROE 13.93% 11.18% 6.82% 3.60% 10.14% 6.32% 3.39% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 278.43 210.06 138.85 73.51 250.72 180.45 118.10 77.23%
EPS 40.11 31.19 19.58 10.02 27.18 16.25 9.16 167.89%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 2.88 2.79 2.87 2.78 2.68 2.57 2.70 4.40%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 278.43 210.06 138.85 73.51 250.69 180.45 118.13 77.20%
EPS 40.11 31.19 19.58 10.02 27.18 16.25 9.16 167.89%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.01 -0.03%
NAPS 2.88 2.79 2.87 2.78 2.6796 2.57 2.7007 4.38%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.81 3.23 3.32 3.16 2.93 3.00 3.14 -
P/RPS 1.37 1.54 2.39 4.30 1.17 1.66 2.66 -35.77%
P/EPS 9.50 10.36 16.96 31.54 10.78 18.46 34.28 -57.52%
EY 10.53 9.66 5.90 3.17 9.28 5.42 2.92 135.34%
DY 5.25 6.19 6.02 6.33 6.83 6.67 6.37 -12.10%
P/NAPS 1.32 1.16 1.16 1.14 1.09 1.17 1.16 9.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 22/03/12 22/12/11 -
Price 4.20 3.55 3.12 3.23 2.95 3.02 2.90 -
P/RPS 1.51 1.69 2.25 4.39 1.18 1.67 2.46 -27.79%
P/EPS 10.47 11.38 15.93 32.24 10.85 18.58 31.66 -52.21%
EY 9.55 8.79 6.28 3.10 9.21 5.38 3.16 109.17%
DY 4.76 5.63 6.41 6.19 6.78 6.62 6.90 -21.94%
P/NAPS 1.46 1.27 1.09 1.16 1.10 1.18 1.07 23.04%

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