[APOLLO] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -2.3%
YoY- 113.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 207,456 205,988 211,412 222,158 189,008 161,190 152,528 5.25%
PBT 54,810 30,616 45,024 41,352 21,306 23,430 34,158 8.19%
Tax -13,152 -9,562 -10,404 -10,024 -6,646 -4,522 -8,098 8.41%
NP 41,658 21,054 34,620 31,328 14,660 18,908 26,060 8.12%
-
NP to SH 41,658 20,514 34,620 31,328 14,660 18,908 26,060 8.12%
-
Tax Rate 24.00% 31.23% 23.11% 24.24% 31.19% 19.30% 23.71% -
Total Cost 165,798 184,934 176,792 190,830 174,348 142,282 126,468 4.61%
-
Net Worth 268,799 254,400 247,999 229,599 216,058 215,154 201,569 4.91%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 40,000 40,000 32,000 32,008 39,991 - -
Div Payout % - 194.99% 115.54% 102.15% 218.34% 211.51% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 268,799 254,400 247,999 229,599 216,058 215,154 201,569 4.91%
NOSH 80,000 80,000 80,000 80,000 80,021 79,983 79,987 0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 20.08% 10.22% 16.38% 14.10% 7.76% 11.73% 17.09% -
ROE 15.50% 8.06% 13.96% 13.64% 6.79% 8.79% 12.93% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 259.32 257.49 264.27 277.70 236.20 201.53 190.69 5.25%
EPS 52.08 26.32 43.28 39.16 18.32 23.64 32.58 8.12%
DPS 0.00 50.00 50.00 40.00 40.00 50.00 0.00 -
NAPS 3.36 3.18 3.10 2.87 2.70 2.69 2.52 4.90%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 259.32 257.49 264.27 277.70 236.26 201.49 190.66 5.25%
EPS 52.08 26.32 43.28 39.16 18.32 23.64 32.58 8.12%
DPS 0.00 50.00 50.00 40.00 40.01 49.99 0.00 -
NAPS 3.36 3.18 3.10 2.87 2.7007 2.6894 2.5196 4.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 4.90 5.00 4.97 3.32 3.14 3.40 3.03 -
P/RPS 1.89 1.94 1.88 1.20 1.33 1.69 1.59 2.92%
P/EPS 9.41 19.50 11.48 8.48 17.14 14.38 9.30 0.19%
EY 10.63 5.13 8.71 11.80 5.83 6.95 10.75 -0.18%
DY 0.00 10.00 10.06 12.05 12.74 14.71 0.00 -
P/NAPS 1.46 1.57 1.60 1.16 1.16 1.26 1.20 3.32%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/15 22/12/14 16/12/13 19/12/12 22/12/11 13/12/10 17/12/09 -
Price 5.71 4.35 5.07 3.12 2.90 3.42 2.73 -
P/RPS 2.20 1.69 1.92 1.12 1.23 1.70 1.43 7.44%
P/EPS 10.97 16.96 11.72 7.97 15.83 14.47 8.38 4.58%
EY 9.12 5.89 8.54 12.55 6.32 6.91 11.93 -4.37%
DY 0.00 11.49 9.86 12.82 13.79 14.62 0.00 -
P/NAPS 1.70 1.37 1.64 1.09 1.07 1.27 1.08 7.85%

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