[APOLLO] QoQ TTM Result on 31-Oct-2013 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
16-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -3.02%
YoY- 12.15%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 214,638 220,506 215,995 217,373 221,420 222,746 224,242 -2.88%
PBT 37,970 43,605 43,909 44,286 45,921 42,450 42,365 -7.06%
Tax -9,497 -10,135 -10,397 -10,556 -11,140 -10,366 -8,673 6.25%
NP 28,473 33,470 33,512 33,730 34,781 32,084 33,692 -10.64%
-
NP to SH 28,473 33,470 33,512 33,730 34,781 32,084 33,692 -10.64%
-
Tax Rate 25.01% 23.24% 23.68% 23.84% 24.26% 24.42% 20.47% -
Total Cost 186,165 187,036 182,483 183,643 186,639 190,662 190,550 -1.54%
-
Net Worth 249,599 243,999 236,800 247,999 240,799 230,400 223,199 7.75%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - 16,000 16,000 -
Div Payout % - - - - - 49.87% 47.49% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 249,599 243,999 236,800 247,999 240,799 230,400 223,199 7.75%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.27% 15.18% 15.52% 15.52% 15.71% 14.40% 15.02% -
ROE 11.41% 13.72% 14.15% 13.60% 14.44% 13.93% 15.09% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 268.30 275.63 269.99 271.72 276.78 278.43 280.30 -2.88%
EPS 35.59 41.84 41.89 42.16 43.48 40.11 42.12 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
NAPS 3.12 3.05 2.96 3.10 3.01 2.88 2.79 7.75%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 268.30 275.63 269.99 271.72 276.78 278.43 280.30 -2.88%
EPS 35.59 41.84 41.89 42.16 43.48 40.11 42.12 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
NAPS 3.12 3.05 2.96 3.10 3.01 2.88 2.79 7.75%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.98 4.79 4.58 4.97 4.13 3.81 3.23 -
P/RPS 1.86 1.74 1.70 1.83 1.49 1.37 1.15 37.90%
P/EPS 13.99 11.45 10.93 11.79 9.50 9.50 7.67 49.44%
EY 7.15 8.73 9.15 8.48 10.53 10.53 13.04 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 5.25 6.19 -
P/NAPS 1.60 1.57 1.55 1.60 1.37 1.32 1.16 23.98%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 28/08/14 25/06/14 28/03/14 16/12/13 30/08/13 25/06/13 28/03/13 -
Price 5.18 4.98 4.68 5.07 4.14 4.20 3.55 -
P/RPS 1.93 1.81 1.73 1.87 1.50 1.51 1.27 32.28%
P/EPS 14.55 11.90 11.17 12.02 9.52 10.47 8.43 44.03%
EY 6.87 8.40 8.95 8.32 10.50 9.55 11.86 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 4.76 5.63 -
P/NAPS 1.66 1.63 1.58 1.64 1.38 1.46 1.27 19.60%

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