[APOLLO] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 6.2%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 206,722 213,398 215,064 224,065 192,474 175,490 158,094 4.56%
PBT 47,209 36,276 45,780 43,834 25,473 25,486 34,241 5.49%
Tax -9,832 -11,268 -10,606 -10,565 -8,138 -4,366 -7,856 3.80%
NP 37,377 25,008 35,173 33,269 17,334 21,120 26,385 5.97%
-
NP to SH 37,377 25,008 35,173 33,269 17,334 21,120 26,385 5.97%
-
Tax Rate 20.83% 31.06% 23.17% 24.10% 31.95% 17.13% 22.94% -
Total Cost 169,345 188,390 179,890 190,796 175,140 154,370 131,709 4.27%
-
Net Worth 256,000 242,399 236,800 223,199 205,599 206,399 196,770 4.48%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 256,000 242,399 236,800 223,199 205,599 206,399 196,770 4.48%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,987 0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 18.08% 11.72% 16.35% 14.85% 9.01% 12.03% 16.69% -
ROE 14.60% 10.32% 14.85% 14.91% 8.43% 10.23% 13.41% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 258.40 266.75 268.83 280.08 240.59 219.36 197.65 4.56%
EPS 46.72 31.27 43.97 41.59 21.67 26.40 32.99 5.96%
DPS 0.00 33.33 33.33 26.67 26.67 33.33 0.00 -
NAPS 3.20 3.03 2.96 2.79 2.57 2.58 2.46 4.47%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 258.40 266.75 268.83 280.08 240.59 219.36 197.62 4.56%
EPS 46.72 31.27 43.97 41.59 21.67 26.40 32.98 5.97%
DPS 0.00 33.33 33.33 26.67 26.67 33.33 0.00 -
NAPS 3.20 3.03 2.96 2.79 2.57 2.58 2.4596 4.48%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.82 4.32 4.58 3.23 3.00 3.00 2.81 -
P/RPS 2.25 1.62 1.70 1.15 1.25 1.37 1.42 7.96%
P/EPS 12.46 13.82 10.42 7.77 13.85 11.36 8.52 6.53%
EY 8.03 7.24 9.60 12.88 7.22 8.80 11.74 -6.13%
DY 0.00 7.72 7.28 8.26 8.89 11.11 0.00 -
P/NAPS 1.82 1.43 1.55 1.16 1.17 1.16 1.14 8.10%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 30/03/15 28/03/14 28/03/13 22/03/12 29/03/11 25/03/10 -
Price 6.20 4.32 4.68 3.55 3.02 2.91 2.91 -
P/RPS 2.40 1.62 1.74 1.27 1.26 1.33 1.47 8.50%
P/EPS 13.27 13.82 10.64 8.54 13.94 11.02 8.82 7.04%
EY 7.54 7.24 9.39 11.71 7.17 9.07 11.34 -6.57%
DY 0.00 7.72 7.12 7.51 8.83 11.45 0.00 -
P/NAPS 1.94 1.43 1.58 1.27 1.18 1.13 1.18 8.63%

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