[APOLLO] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 18.24%
YoY- -17.92%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 213,398 215,064 224,065 192,474 175,490 158,094 178,674 3.00%
PBT 36,276 45,780 43,834 25,473 25,486 34,241 21,630 8.99%
Tax -11,268 -10,606 -10,565 -8,138 -4,366 -7,856 -3,826 19.71%
NP 25,008 35,173 33,269 17,334 21,120 26,385 17,804 5.82%
-
NP to SH 25,008 35,173 33,269 17,334 21,120 26,385 17,804 5.82%
-
Tax Rate 31.06% 23.17% 24.10% 31.95% 17.13% 22.94% 17.69% -
Total Cost 188,390 179,890 190,796 175,140 154,370 131,709 160,870 2.66%
-
Net Worth 242,399 236,800 223,199 205,599 206,399 196,770 181,613 4.92%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 26,666 26,666 21,333 21,333 26,666 - - -
Div Payout % 106.63% 75.82% 64.12% 123.07% 126.26% - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 242,399 236,800 223,199 205,599 206,399 196,770 181,613 4.92%
NOSH 80,000 80,000 80,000 80,000 80,000 79,987 80,005 -0.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 11.72% 16.35% 14.85% 9.01% 12.03% 16.69% 9.96% -
ROE 10.32% 14.85% 14.91% 8.43% 10.23% 13.41% 9.80% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 266.75 268.83 280.08 240.59 219.36 197.65 223.33 3.00%
EPS 31.27 43.97 41.59 21.67 26.40 32.99 22.25 5.83%
DPS 33.33 33.33 26.67 26.67 33.33 0.00 0.00 -
NAPS 3.03 2.96 2.79 2.57 2.58 2.46 2.27 4.92%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 266.75 268.83 280.08 240.59 219.36 197.62 223.34 3.00%
EPS 31.27 43.97 41.59 21.67 26.40 32.98 22.26 5.82%
DPS 33.33 33.33 26.67 26.67 33.33 0.00 0.00 -
NAPS 3.03 2.96 2.79 2.57 2.58 2.4596 2.2702 4.92%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 4.32 4.58 3.23 3.00 3.00 2.81 2.35 -
P/RPS 1.62 1.70 1.15 1.25 1.37 1.42 1.05 7.49%
P/EPS 13.82 10.42 7.77 13.85 11.36 8.52 10.56 4.58%
EY 7.24 9.60 12.88 7.22 8.80 11.74 9.47 -4.37%
DY 7.72 7.28 8.26 8.89 11.11 0.00 0.00 -
P/NAPS 1.43 1.55 1.16 1.17 1.16 1.14 1.04 5.44%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/03/15 28/03/14 28/03/13 22/03/12 29/03/11 25/03/10 26/03/09 -
Price 4.32 4.68 3.55 3.02 2.91 2.91 2.31 -
P/RPS 1.62 1.74 1.27 1.26 1.33 1.47 1.03 7.83%
P/EPS 13.82 10.64 8.54 13.94 11.02 8.82 10.38 4.88%
EY 7.24 9.39 11.71 7.17 9.07 11.34 9.63 -4.64%
DY 7.72 7.12 7.51 8.83 11.45 0.00 0.00 -
P/NAPS 1.43 1.58 1.27 1.18 1.13 1.18 1.02 5.79%

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