[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -80.87%
YoY- -49.05%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 208,917 149,321 98,109 49,982 208,186 155,042 103,728 59.55%
PBT 24,663 20,406 14,650 8,615 40,084 35,407 27,405 -6.79%
Tax -6,831 -5,274 -4,658 -2,916 -10,300 -7,374 -6,576 2.57%
NP 17,832 15,132 9,992 5,699 29,784 28,033 20,829 -9.84%
-
NP to SH 17,832 15,132 9,992 5,699 29,784 28,033 20,829 -9.84%
-
Tax Rate 27.70% 25.85% 31.80% 33.85% 25.70% 20.83% 24.00% -
Total Cost 191,085 134,189 88,117 44,283 178,402 127,009 82,899 74.58%
-
Net Worth 253,600 248,799 267,999 263,199 257,600 256,000 268,799 -3.80%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 20,000 - - - 24,000 - - -
Div Payout % 112.16% - - - 80.58% - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 253,600 248,799 267,999 263,199 257,600 256,000 268,799 -3.80%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 8.54% 10.13% 10.18% 11.40% 14.31% 18.08% 20.08% -
ROE 7.03% 6.08% 3.73% 2.17% 11.56% 10.95% 7.75% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 261.15 186.65 122.64 62.48 260.23 193.80 129.66 59.55%
EPS 22.29 18.92 12.49 7.12 37.23 35.04 26.04 -9.85%
DPS 25.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 3.17 3.11 3.35 3.29 3.22 3.20 3.36 -3.80%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 261.15 186.65 122.64 62.48 260.23 193.80 129.66 59.55%
EPS 22.29 18.92 12.49 7.12 37.23 35.04 26.04 -9.85%
DPS 25.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 3.17 3.11 3.35 3.29 3.22 3.20 3.36 -3.80%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 5.00 5.02 6.16 6.11 5.95 5.82 4.90 -
P/RPS 1.91 2.69 5.02 9.78 2.29 3.00 3.78 -36.58%
P/EPS 22.43 26.54 49.32 85.77 16.00 16.61 18.82 12.42%
EY 4.46 3.77 2.03 1.17 6.25 6.02 5.31 -10.98%
DY 5.00 0.00 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 1.58 1.61 1.84 1.86 1.85 1.82 1.46 5.41%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 30/03/17 29/12/16 29/08/16 29/06/16 30/03/16 30/12/15 -
Price 5.00 5.14 5.40 6.12 5.65 6.20 5.71 -
P/RPS 1.91 2.75 4.40 9.80 2.17 3.20 4.40 -42.69%
P/EPS 22.43 27.17 43.23 85.91 15.20 17.69 21.93 1.51%
EY 4.46 3.68 2.31 1.16 6.58 5.65 4.56 -1.46%
DY 5.00 0.00 0.00 0.00 5.31 0.00 0.00 -
P/NAPS 1.58 1.65 1.61 1.86 1.75 1.94 1.70 -4.76%

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