[APOLLO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 86.21%
YoY- 103.07%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 49,982 208,186 155,042 103,728 49,932 212,627 160,049 -54.00%
PBT 8,615 40,084 35,407 27,405 12,912 34,056 27,207 -53.57%
Tax -2,916 -10,300 -7,374 -6,576 -1,726 -8,762 -8,451 -50.83%
NP 5,699 29,784 28,033 20,829 11,186 25,294 18,756 -54.83%
-
NP to SH 5,699 29,784 28,033 20,829 11,186 25,294 18,756 -54.83%
-
Tax Rate 33.85% 25.70% 20.83% 24.00% 13.37% 25.73% 31.06% -
Total Cost 44,283 178,402 127,009 82,899 38,746 187,333 141,293 -53.89%
-
Net Worth 263,199 257,600 256,000 268,799 259,200 248,799 242,399 5.64%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 24,000 - - - 20,000 20,000 -
Div Payout % - 80.58% - - - 79.07% 106.63% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 263,199 257,600 256,000 268,799 259,200 248,799 242,399 5.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 11.40% 14.31% 18.08% 20.08% 22.40% 11.90% 11.72% -
ROE 2.17% 11.56% 10.95% 7.75% 4.32% 10.17% 7.74% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 62.48 260.23 193.80 129.66 62.42 265.78 200.06 -54.00%
EPS 7.12 37.23 35.04 26.04 13.98 31.62 23.45 -54.85%
DPS 0.00 30.00 0.00 0.00 0.00 25.00 25.00 -
NAPS 3.29 3.22 3.20 3.36 3.24 3.11 3.03 5.64%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 62.48 260.23 193.80 129.66 62.42 265.78 200.06 -54.00%
EPS 7.12 37.23 35.04 26.04 13.98 31.62 23.45 -54.85%
DPS 0.00 30.00 0.00 0.00 0.00 25.00 25.00 -
NAPS 3.29 3.22 3.20 3.36 3.24 3.11 3.03 5.64%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 6.11 5.95 5.82 4.90 4.70 4.52 4.32 -
P/RPS 9.78 2.29 3.00 3.78 7.53 1.70 2.16 173.94%
P/EPS 85.77 16.00 16.61 18.82 33.61 14.30 18.43 179.00%
EY 1.17 6.25 6.02 5.31 2.98 7.00 5.43 -64.09%
DY 0.00 5.04 0.00 0.00 0.00 5.53 5.79 -
P/NAPS 1.86 1.85 1.82 1.46 1.45 1.45 1.43 19.17%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/08/16 29/06/16 30/03/16 30/12/15 27/08/15 29/06/15 30/03/15 -
Price 6.12 5.65 6.20 5.71 4.50 4.72 4.32 -
P/RPS 9.80 2.17 3.20 4.40 7.21 1.78 2.16 174.31%
P/EPS 85.91 15.20 17.69 21.93 32.18 14.93 18.43 179.30%
EY 1.16 6.58 5.65 4.56 3.11 6.70 5.43 -64.29%
DY 0.00 5.31 0.00 0.00 0.00 5.30 5.79 -
P/NAPS 1.86 1.75 1.94 1.70 1.39 1.52 1.43 19.17%

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