[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -82.92%
YoY- -46.64%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 212,627 160,049 102,994 51,610 220,506 161,298 105,706 59.55%
PBT 34,056 27,207 15,308 8,285 43,605 34,335 22,512 31.88%
Tax -8,762 -8,451 -4,781 -2,569 -10,135 -7,955 -5,202 41.70%
NP 25,294 18,756 10,527 5,716 33,470 26,380 17,310 28.85%
-
NP to SH 25,294 18,756 10,257 5,716 33,470 26,380 17,310 28.85%
-
Tax Rate 25.73% 31.06% 31.23% 31.01% 23.24% 23.17% 23.11% -
Total Cost 187,333 141,293 92,467 45,894 187,036 134,918 88,396 65.21%
-
Net Worth 248,799 242,399 254,400 249,599 243,999 236,800 247,999 0.21%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 20,000 20,000 20,000 - 20,000 20,000 20,000 0.00%
Div Payout % 79.07% 106.63% 194.99% - 59.76% 75.82% 115.54% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 248,799 242,399 254,400 249,599 243,999 236,800 247,999 0.21%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.90% 11.72% 10.22% 11.08% 15.18% 16.35% 16.38% -
ROE 10.17% 7.74% 4.03% 2.29% 13.72% 11.14% 6.98% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 265.78 200.06 128.74 64.51 275.63 201.62 132.13 59.55%
EPS 31.62 23.45 13.16 7.15 41.84 32.98 21.64 28.85%
DPS 25.00 25.00 25.00 0.00 25.00 25.00 25.00 0.00%
NAPS 3.11 3.03 3.18 3.12 3.05 2.96 3.10 0.21%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 265.78 200.06 128.74 64.51 275.63 201.62 132.13 59.55%
EPS 31.62 23.45 12.82 7.15 41.84 32.98 21.64 28.85%
DPS 25.00 25.00 25.00 0.00 25.00 25.00 25.00 0.00%
NAPS 3.11 3.03 3.18 3.12 3.05 2.96 3.10 0.21%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 4.52 4.32 5.00 4.98 4.79 4.58 4.97 -
P/RPS 1.70 2.16 3.88 7.72 1.74 2.27 3.76 -41.17%
P/EPS 14.30 18.43 39.00 69.70 11.45 13.89 22.97 -27.15%
EY 7.00 5.43 2.56 1.43 8.73 7.20 4.35 37.44%
DY 5.53 5.79 5.00 0.00 5.22 5.46 5.03 6.54%
P/NAPS 1.45 1.43 1.57 1.60 1.57 1.55 1.60 -6.36%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 28/03/14 16/12/13 -
Price 4.72 4.32 4.35 5.18 4.98 4.68 5.07 -
P/RPS 1.78 2.16 3.38 8.03 1.81 2.32 3.84 -40.18%
P/EPS 14.93 18.43 33.93 72.50 11.90 14.19 23.43 -26.01%
EY 6.70 5.43 2.95 1.38 8.40 7.05 4.27 35.14%
DY 5.30 5.79 5.75 0.00 5.02 5.34 4.93 4.95%
P/NAPS 1.52 1.43 1.37 1.66 1.63 1.58 1.64 -4.95%

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