[APOLLO] QoQ TTM Result on 30-Apr-2013 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -4.77%
YoY- 47.58%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 215,995 217,373 221,420 222,746 224,242 217,123 210,064 1.86%
PBT 43,909 44,286 45,921 42,450 42,365 38,617 34,444 17.51%
Tax -10,397 -10,556 -11,140 -10,366 -8,673 -8,542 -7,879 20.24%
NP 33,512 33,730 34,781 32,084 33,692 30,075 26,565 16.70%
-
NP to SH 33,512 33,730 34,781 32,084 33,692 30,075 26,565 16.70%
-
Tax Rate 23.68% 23.84% 24.26% 24.42% 20.47% 22.12% 22.87% -
Total Cost 182,483 183,643 186,639 190,662 190,550 187,048 183,499 -0.36%
-
Net Worth 236,800 247,999 240,799 230,400 223,199 229,599 222,399 4.25%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 16,000 16,000 16,000 16,000 -
Div Payout % - - - 49.87% 47.49% 53.20% 60.23% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 236,800 247,999 240,799 230,400 223,199 229,599 222,399 4.25%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.52% 15.52% 15.71% 14.40% 15.02% 13.85% 12.65% -
ROE 14.15% 13.60% 14.44% 13.93% 15.09% 13.10% 11.94% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 269.99 271.72 276.78 278.43 280.30 271.40 262.58 1.86%
EPS 41.89 42.16 43.48 40.11 42.12 37.59 33.21 16.69%
DPS 0.00 0.00 0.00 20.00 20.00 20.00 20.00 -
NAPS 2.96 3.10 3.01 2.88 2.79 2.87 2.78 4.25%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 269.99 271.72 276.78 278.43 280.30 271.40 262.58 1.86%
EPS 41.89 42.16 43.48 40.11 42.12 37.59 33.21 16.69%
DPS 0.00 0.00 0.00 20.00 20.00 20.00 20.00 -
NAPS 2.96 3.10 3.01 2.88 2.79 2.87 2.78 4.25%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.58 4.97 4.13 3.81 3.23 3.32 3.16 -
P/RPS 1.70 1.83 1.49 1.37 1.15 1.22 1.20 26.05%
P/EPS 10.93 11.79 9.50 9.50 7.67 8.83 9.52 9.61%
EY 9.15 8.48 10.53 10.53 13.04 11.32 10.51 -8.80%
DY 0.00 0.00 0.00 5.25 6.19 6.02 6.33 -
P/NAPS 1.55 1.60 1.37 1.32 1.16 1.16 1.14 22.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 16/12/13 30/08/13 25/06/13 28/03/13 19/12/12 28/09/12 -
Price 4.68 5.07 4.14 4.20 3.55 3.12 3.23 -
P/RPS 1.73 1.87 1.50 1.51 1.27 1.15 1.23 25.45%
P/EPS 11.17 12.02 9.52 10.47 8.43 8.30 9.73 9.61%
EY 8.95 8.32 10.50 9.55 11.86 12.05 10.28 -8.79%
DY 0.00 0.00 0.00 4.76 5.63 6.41 6.19 -
P/NAPS 1.58 1.64 1.38 1.46 1.27 1.09 1.16 22.80%

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