[APOLLO] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -14.93%
YoY- -18.14%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 212,627 219,257 217,794 214,638 220,506 215,995 217,373 -1.46%
PBT 34,056 36,477 36,401 37,970 43,605 43,909 44,286 -16.10%
Tax -8,762 -10,631 -9,714 -9,497 -10,135 -10,397 -10,556 -11.70%
NP 25,294 25,846 26,687 28,473 33,470 33,512 33,730 -17.50%
-
NP to SH 25,294 25,846 26,687 28,473 33,470 33,512 33,730 -17.50%
-
Tax Rate 25.73% 29.14% 26.69% 25.01% 23.24% 23.68% 23.84% -
Total Cost 187,333 193,411 191,107 186,165 187,036 182,483 183,643 1.33%
-
Net Worth 248,799 242,399 254,400 249,599 243,999 236,800 247,999 0.21%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 248,799 242,399 254,400 249,599 243,999 236,800 247,999 0.21%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.90% 11.79% 12.25% 13.27% 15.18% 15.52% 15.52% -
ROE 10.17% 10.66% 10.49% 11.41% 13.72% 14.15% 13.60% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 265.78 274.07 272.24 268.30 275.63 269.99 271.72 -1.46%
EPS 31.62 32.31 33.36 35.59 41.84 41.89 42.16 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.03 3.18 3.12 3.05 2.96 3.10 0.21%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 265.78 274.07 272.24 268.30 275.63 269.99 271.72 -1.46%
EPS 31.62 32.31 33.36 35.59 41.84 41.89 42.16 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.03 3.18 3.12 3.05 2.96 3.10 0.21%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 4.52 4.32 5.00 4.98 4.79 4.58 4.97 -
P/RPS 1.70 1.58 1.84 1.86 1.74 1.70 1.83 -4.80%
P/EPS 14.30 13.37 14.99 13.99 11.45 10.93 11.79 13.77%
EY 7.00 7.48 6.67 7.15 8.73 9.15 8.48 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.43 1.57 1.60 1.57 1.55 1.60 -6.36%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 30/03/15 22/12/14 28/08/14 25/06/14 28/03/14 16/12/13 -
Price 4.72 4.32 4.35 5.18 4.98 4.68 5.07 -
P/RPS 1.78 1.58 1.60 1.93 1.81 1.73 1.87 -3.24%
P/EPS 14.93 13.37 13.04 14.55 11.90 11.17 12.02 15.59%
EY 6.70 7.48 7.67 6.87 8.40 8.95 8.32 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.43 1.37 1.66 1.63 1.58 1.64 -4.95%

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