[APOLLO] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -8.28%
YoY- 151.21%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 54,697 56,970 52,275 58,804 56,193 49,851 45,216 13.54%
PBT 9,574 12,200 10,227 10,449 9,489 8,452 6,054 35.77%
Tax -2,442 -2,912 -2,579 -2,433 -749 -2,781 -1,916 17.57%
NP 7,132 9,288 7,648 8,016 8,740 5,671 4,138 43.79%
-
NP to SH 7,132 9,288 7,648 8,016 8,740 5,671 4,138 43.79%
-
Tax Rate 25.51% 23.87% 25.22% 23.28% 7.89% 32.90% 31.65% -
Total Cost 47,565 47,682 44,627 50,788 47,453 44,180 41,078 10.27%
-
Net Worth 230,400 223,199 229,599 222,399 215,200 205,599 216,104 4.36%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 16,000 - - - -
Div Payout % - - - 199.60% - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 230,400 223,199 229,599 222,399 215,200 205,599 216,104 4.36%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,038 -0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 13.04% 16.30% 14.63% 13.63% 15.55% 11.38% 9.15% -
ROE 3.10% 4.16% 3.33% 3.60% 4.06% 2.76% 1.91% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.37 71.21 65.34 73.51 70.24 62.31 56.49 13.58%
EPS 8.92 11.61 9.56 10.02 10.93 7.09 5.17 43.89%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.88 2.79 2.87 2.78 2.69 2.57 2.70 4.40%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.37 71.21 65.34 73.51 70.24 62.31 56.52 13.54%
EPS 8.92 11.61 9.56 10.02 10.93 7.09 5.17 43.89%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.88 2.79 2.87 2.78 2.69 2.57 2.7013 4.36%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.81 3.23 3.32 3.16 2.93 3.00 3.14 -
P/RPS 5.57 4.54 5.08 4.30 4.17 4.81 5.56 0.11%
P/EPS 42.74 27.82 34.73 31.54 26.82 42.32 60.74 -20.90%
EY 2.34 3.59 2.88 3.17 3.73 2.36 1.65 26.25%
DY 0.00 0.00 0.00 6.33 0.00 0.00 0.00 -
P/NAPS 1.32 1.16 1.16 1.14 1.09 1.17 1.16 9.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 19/12/12 28/09/12 28/06/12 22/03/12 22/12/11 -
Price 4.20 3.55 3.12 3.23 2.95 3.02 2.90 -
P/RPS 6.14 4.99 4.77 4.39 4.20 4.85 5.13 12.74%
P/EPS 47.11 30.58 32.64 32.24 27.00 42.60 56.09 -10.98%
EY 2.12 3.27 3.06 3.10 3.70 2.35 1.78 12.37%
DY 0.00 0.00 0.00 6.19 0.00 0.00 0.00 -
P/NAPS 1.46 1.27 1.09 1.16 1.10 1.18 1.07 23.04%

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