[APOLLO] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 21.44%
YoY- 63.78%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 48,228 57,478 54,697 56,970 52,275 58,804 56,193 -9.66%
PBT 8,592 13,920 9,574 12,200 10,227 10,449 9,489 -6.38%
Tax -1,995 -3,207 -2,442 -2,912 -2,579 -2,433 -749 91.80%
NP 6,597 10,713 7,132 9,288 7,648 8,016 8,740 -17.05%
-
NP to SH 6,597 10,713 7,132 9,288 7,648 8,016 8,740 -17.05%
-
Tax Rate 23.22% 23.04% 25.51% 23.87% 25.22% 23.28% 7.89% -
Total Cost 41,631 46,765 47,565 47,682 44,627 50,788 47,453 -8.33%
-
Net Worth 247,999 240,799 230,400 223,199 229,599 222,399 215,200 9.89%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - 16,000 - -
Div Payout % - - - - - 199.60% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 247,999 240,799 230,400 223,199 229,599 222,399 215,200 9.89%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 13.68% 18.64% 13.04% 16.30% 14.63% 13.63% 15.55% -
ROE 2.66% 4.45% 3.10% 4.16% 3.33% 3.60% 4.06% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 60.29 71.85 68.37 71.21 65.34 73.51 70.24 -9.65%
EPS 8.25 13.39 8.92 11.61 9.56 10.02 10.93 -17.05%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.10 3.01 2.88 2.79 2.87 2.78 2.69 9.89%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 60.29 71.85 68.37 71.21 65.34 73.51 70.24 -9.65%
EPS 8.25 13.39 8.92 11.61 9.56 10.02 10.93 -17.05%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.10 3.01 2.88 2.79 2.87 2.78 2.69 9.89%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.97 4.13 3.81 3.23 3.32 3.16 2.93 -
P/RPS 8.24 5.75 5.57 4.54 5.08 4.30 4.17 57.27%
P/EPS 60.27 30.84 42.74 27.82 34.73 31.54 26.82 71.31%
EY 1.66 3.24 2.34 3.59 2.88 3.17 3.73 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 6.33 0.00 -
P/NAPS 1.60 1.37 1.32 1.16 1.16 1.14 1.09 29.07%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 -
Price 5.07 4.14 4.20 3.55 3.12 3.23 2.95 -
P/RPS 8.41 5.76 6.14 4.99 4.77 4.39 4.20 58.66%
P/EPS 61.48 30.92 47.11 30.58 32.64 32.24 27.00 72.82%
EY 1.63 3.23 2.12 3.27 3.06 3.10 3.70 -42.01%
DY 0.00 0.00 0.00 0.00 0.00 6.19 0.00 -
P/NAPS 1.64 1.38 1.46 1.27 1.09 1.16 1.10 30.41%

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