[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -66.61%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 220,506 161,298 105,706 57,478 222,746 168,049 111,079 58.15%
PBT 43,605 34,335 22,512 13,920 42,450 32,876 20,676 64.67%
Tax -10,135 -7,955 -5,202 -3,207 -10,366 -7,924 -5,012 60.11%
NP 33,470 26,380 17,310 10,713 32,084 24,952 15,664 66.12%
-
NP to SH 33,470 26,380 17,310 10,713 32,084 24,952 15,664 66.12%
-
Tax Rate 23.24% 23.17% 23.11% 23.04% 24.42% 24.10% 24.24% -
Total Cost 187,036 134,918 88,396 46,765 190,662 143,097 95,415 56.82%
-
Net Worth 243,999 236,800 247,999 240,799 230,400 223,199 229,599 4.15%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 20,000 20,000 20,000 - 16,000 16,000 16,000 16.08%
Div Payout % 59.76% 75.82% 115.54% - 49.87% 64.12% 102.15% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 243,999 236,800 247,999 240,799 230,400 223,199 229,599 4.15%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 15.18% 16.35% 16.38% 18.64% 14.40% 14.85% 14.10% -
ROE 13.72% 11.14% 6.98% 4.45% 13.93% 11.18% 6.82% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 275.63 201.62 132.13 71.85 278.43 210.06 138.85 58.14%
EPS 41.84 32.98 21.64 13.39 40.11 31.19 19.58 66.13%
DPS 25.00 25.00 25.00 0.00 20.00 20.00 20.00 16.08%
NAPS 3.05 2.96 3.10 3.01 2.88 2.79 2.87 4.15%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 275.63 201.62 132.13 71.85 278.43 210.06 138.85 58.14%
EPS 41.84 32.98 21.64 13.39 40.11 31.19 19.58 66.13%
DPS 25.00 25.00 25.00 0.00 20.00 20.00 20.00 16.08%
NAPS 3.05 2.96 3.10 3.01 2.88 2.79 2.87 4.15%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.79 4.58 4.97 4.13 3.81 3.23 3.32 -
P/RPS 1.74 2.27 3.76 5.75 1.37 1.54 2.39 -19.11%
P/EPS 11.45 13.89 22.97 30.84 9.50 10.36 16.96 -23.09%
EY 8.73 7.20 4.35 3.24 10.53 9.66 5.90 29.94%
DY 5.22 5.46 5.03 0.00 5.25 6.19 6.02 -9.09%
P/NAPS 1.57 1.55 1.60 1.37 1.32 1.16 1.16 22.42%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 28/03/14 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 -
Price 4.98 4.68 5.07 4.14 4.20 3.55 3.12 -
P/RPS 1.81 2.32 3.84 5.76 1.51 1.69 2.25 -13.53%
P/EPS 11.90 14.19 23.43 30.92 10.47 11.38 15.93 -17.71%
EY 8.40 7.05 4.27 3.23 9.55 8.79 6.28 21.46%
DY 5.02 5.34 4.93 0.00 4.76 5.63 6.41 -15.07%
P/NAPS 1.63 1.58 1.64 1.38 1.46 1.27 1.09 30.86%

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