[APOLLO] YoY Annualized Quarter 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- -19.21%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 196,218 207,456 205,988 211,412 222,158 189,008 161,190 3.32%
PBT 29,300 54,810 30,616 45,024 41,352 21,306 23,430 3.79%
Tax -9,316 -13,152 -9,562 -10,404 -10,024 -6,646 -4,522 12.78%
NP 19,984 41,658 21,054 34,620 31,328 14,660 18,908 0.92%
-
NP to SH 19,984 41,658 20,514 34,620 31,328 14,660 18,908 0.92%
-
Tax Rate 31.80% 24.00% 31.23% 23.11% 24.24% 31.19% 19.30% -
Total Cost 176,234 165,798 184,934 176,792 190,830 174,348 142,282 3.62%
-
Net Worth 267,999 268,799 254,400 247,999 229,599 216,058 215,154 3.72%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 267,999 268,799 254,400 247,999 229,599 216,058 215,154 3.72%
NOSH 80,000 80,000 80,000 80,000 80,000 80,021 79,983 0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 10.18% 20.08% 10.22% 16.38% 14.10% 7.76% 11.73% -
ROE 7.46% 15.50% 8.06% 13.96% 13.64% 6.79% 8.79% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 245.27 259.32 257.49 264.27 277.70 236.20 201.53 3.32%
EPS 24.98 52.08 26.32 43.28 39.16 18.32 23.64 0.92%
DPS 0.00 0.00 50.00 50.00 40.00 40.00 50.00 -
NAPS 3.35 3.36 3.18 3.10 2.87 2.70 2.69 3.72%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 245.27 259.32 257.49 264.27 277.70 236.26 201.49 3.32%
EPS 24.98 52.07 25.64 43.27 39.16 18.32 23.64 0.92%
DPS 0.00 0.00 50.00 50.00 40.00 40.01 49.99 -
NAPS 3.35 3.36 3.18 3.10 2.87 2.7007 2.6894 3.72%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 6.16 4.90 5.00 4.97 3.32 3.14 3.40 -
P/RPS 2.51 1.89 1.94 1.88 1.20 1.33 1.69 6.80%
P/EPS 24.66 9.41 19.50 11.48 8.48 17.14 14.38 9.39%
EY 4.06 10.63 5.13 8.71 11.80 5.83 6.95 -8.56%
DY 0.00 0.00 10.00 10.06 12.05 12.74 14.71 -
P/NAPS 1.84 1.46 1.57 1.60 1.16 1.16 1.26 6.50%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 22/12/14 16/12/13 19/12/12 22/12/11 13/12/10 -
Price 5.40 5.71 4.35 5.07 3.12 2.90 3.42 -
P/RPS 2.20 2.20 1.69 1.92 1.12 1.23 1.70 4.38%
P/EPS 21.62 10.97 16.96 11.72 7.97 15.83 14.47 6.91%
EY 4.63 9.12 5.89 8.54 12.55 6.32 6.91 -6.45%
DY 0.00 0.00 11.49 9.86 12.82 13.79 14.62 -
P/NAPS 1.61 1.70 1.37 1.64 1.09 1.07 1.27 4.02%

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