[APOLLO] QoQ 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- -13.8%
YoY- 100.42%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter 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 53,144 51,314 53,796 49,932 52,578 57,055 -8.45%
PBT 8,615 4,677 8,003 14,491 12,912 6,849 11,899 -19.38%
Tax -2,916 -2,926 -799 -4,849 -1,726 -311 -3,670 -14.22%
NP 5,699 1,751 7,204 9,642 11,186 6,538 8,229 -21.74%
-
NP to SH 5,699 1,751 7,204 9,642 11,186 6,538 8,229 -21.74%
-
Tax Rate 33.85% 62.56% 9.98% 33.46% 13.37% 4.54% 30.84% -
Total Cost 44,283 51,393 44,110 44,154 38,746 46,040 48,826 -6.30%
-
Net Worth 263,199 257,452 256,000 268,799 259,200 248,799 242,399 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 - 23,986 - - - - - -
Div Payout % - 1,369.86% - - - - - -
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 263,199 257,452 256,000 268,799 259,200 248,799 242,399 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% 3.29% 14.04% 17.92% 22.40% 12.43% 14.42% -
ROE 2.17% 0.68% 2.81% 3.59% 4.32% 2.63% 3.39% -
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 66.47 64.14 67.25 62.42 65.72 71.32 -8.45%
EPS 7.12 2.19 9.01 12.05 13.98 8.17 10.29 -21.78%
DPS 0.00 30.00 0.00 0.00 0.00 0.00 0.00 -
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 66.47 64.14 67.25 62.42 65.72 71.32 -8.45%
EPS 7.12 2.19 9.01 12.05 13.98 8.17 10.29 -21.78%
DPS 0.00 30.00 0.00 0.00 0.00 0.00 0.00 -
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 8.95 9.07 7.29 7.53 6.88 6.06 37.62%
P/EPS 85.77 278.04 64.63 40.66 33.61 55.31 42.00 61.03%
EY 1.17 0.36 1.55 2.46 2.98 1.81 2.38 -37.73%
DY 0.00 5.04 0.00 0.00 0.00 0.00 0.00 -
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 8.50 9.67 8.49 7.21 7.18 6.06 37.81%
P/EPS 85.91 264.02 68.85 47.38 32.18 57.75 42.00 61.20%
EY 1.16 0.38 1.45 2.11 3.11 1.73 2.38 -38.09%
DY 0.00 5.31 0.00 0.00 0.00 0.00 0.00 -
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