[APOLLO] YoY Annual (Unaudited) Result on 30-Apr-2014 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 208,917 208,186 212,627 220,506 222,746 200,548 176,292 2.86%
PBT 24,663 40,084 34,056 43,605 42,450 28,596 22,577 1.48%
Tax -6,831 -10,300 -8,762 -10,135 -10,366 -6,852 -4,723 6.33%
NP 17,832 29,784 25,294 33,470 32,084 21,744 17,854 -0.02%
-
NP to SH 17,832 29,784 25,294 33,470 32,084 21,744 17,854 -0.02%
-
Tax Rate 27.70% 25.70% 25.73% 23.24% 24.42% 23.96% 20.92% -
Total Cost 191,085 178,402 187,333 187,036 190,662 178,804 158,438 3.16%
-
Net Worth 253,600 257,600 248,799 243,999 230,400 214,370 208,776 3.29%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 20,000 24,000 20,000 20,000 16,000 15,997 19,997 0.00%
Div Payout % 112.16% 80.58% 79.07% 59.76% 49.87% 73.57% 112.01% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 253,600 257,600 248,799 243,999 230,400 214,370 208,776 3.29%
NOSH 80,000 80,000 80,000 80,000 80,000 79,988 79,991 0.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 8.54% 14.31% 11.90% 15.18% 14.40% 10.84% 10.13% -
ROE 7.03% 11.56% 10.17% 13.72% 13.93% 10.14% 8.55% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 261.15 260.23 265.78 275.63 278.43 250.72 220.39 2.86%
EPS 22.29 37.23 31.62 41.84 40.11 27.18 22.32 -0.02%
DPS 25.00 30.00 25.00 25.00 20.00 20.00 25.00 0.00%
NAPS 3.17 3.22 3.11 3.05 2.88 2.68 2.61 3.28%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 261.15 260.23 265.78 275.63 278.43 250.69 220.37 2.86%
EPS 22.29 37.23 31.62 41.84 40.11 27.18 22.32 -0.02%
DPS 25.00 30.00 25.00 25.00 20.00 20.00 25.00 0.00%
NAPS 3.17 3.22 3.11 3.05 2.88 2.6796 2.6097 3.29%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 5.00 5.95 4.52 4.79 3.81 2.93 3.05 -
P/RPS 1.91 2.29 1.70 1.74 1.37 1.17 1.38 5.56%
P/EPS 22.43 16.00 14.30 11.45 9.50 10.78 13.66 8.60%
EY 4.46 6.25 7.00 8.73 10.53 9.28 7.32 -7.91%
DY 5.00 5.04 5.53 5.22 5.25 6.83 8.20 -7.90%
P/NAPS 1.58 1.85 1.45 1.57 1.32 1.09 1.17 5.12%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/06/17 29/06/16 29/06/15 25/06/14 25/06/13 28/06/12 24/06/11 -
Price 5.00 5.65 4.72 4.98 4.20 2.95 3.08 -
P/RPS 1.91 2.17 1.78 1.81 1.51 1.18 1.40 5.30%
P/EPS 22.43 15.20 14.93 11.90 10.47 10.85 13.80 8.42%
EY 4.46 6.58 6.70 8.40 9.55 9.21 7.25 -7.77%
DY 5.00 5.31 5.30 5.02 4.76 6.78 8.12 -7.75%
P/NAPS 1.58 1.75 1.52 1.63 1.46 1.10 1.18 4.98%

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