[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 34.59%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 141,268 145,009 149,321 155,042 160,049 161,298 168,049 -2.85%
PBT 18,637 12,497 20,406 35,407 27,207 34,335 32,876 -9.02%
Tax -4,879 -2,789 -5,274 -7,374 -8,451 -7,955 -7,924 -7.76%
NP 13,758 9,708 15,132 28,033 18,756 26,380 24,952 -9.44%
-
NP to SH 13,758 9,708 15,132 28,033 18,756 26,380 24,952 -9.44%
-
Tax Rate 26.18% 22.32% 25.85% 20.83% 31.06% 23.17% 24.10% -
Total Cost 127,510 135,301 134,189 127,009 141,293 134,918 143,097 -1.90%
-
Net Worth 241,599 241,599 248,799 256,000 242,399 236,800 223,199 1.32%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - 20,000 20,000 16,000 -
Div Payout % - - - - 106.63% 75.82% 64.12% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 241,599 241,599 248,799 256,000 242,399 236,800 223,199 1.32%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 9.74% 6.69% 10.13% 18.08% 11.72% 16.35% 14.85% -
ROE 5.69% 4.02% 6.08% 10.95% 7.74% 11.14% 11.18% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 176.59 181.26 186.65 193.80 200.06 201.62 210.06 -2.84%
EPS 17.20 12.14 18.92 35.04 23.45 32.98 31.19 -9.43%
DPS 0.00 0.00 0.00 0.00 25.00 25.00 20.00 -
NAPS 3.02 3.02 3.11 3.20 3.03 2.96 2.79 1.32%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 176.59 181.26 186.65 193.80 200.06 201.62 210.06 -2.84%
EPS 17.20 12.14 18.92 35.04 23.45 32.98 31.19 -9.43%
DPS 0.00 0.00 0.00 0.00 25.00 25.00 20.00 -
NAPS 3.02 3.02 3.11 3.20 3.03 2.96 2.79 1.32%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 3.86 4.44 5.02 5.82 4.32 4.58 3.23 -
P/RPS 2.19 2.45 2.69 3.00 2.16 2.27 1.54 6.04%
P/EPS 22.45 36.59 26.54 16.61 18.43 13.89 10.36 13.74%
EY 4.46 2.73 3.77 6.02 5.43 7.20 9.66 -12.08%
DY 0.00 0.00 0.00 0.00 5.79 5.46 6.19 -
P/NAPS 1.28 1.47 1.61 1.82 1.43 1.55 1.16 1.65%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 28/03/18 30/03/17 30/03/16 30/03/15 28/03/14 28/03/13 -
Price 3.95 4.03 5.14 6.20 4.32 4.68 3.55 -
P/RPS 2.24 2.22 2.75 3.20 2.16 2.32 1.69 4.80%
P/EPS 22.97 33.21 27.17 17.69 18.43 14.19 11.38 12.41%
EY 4.35 3.01 3.68 5.65 5.43 7.05 8.79 -11.05%
DY 0.00 0.00 0.00 0.00 5.79 5.34 5.63 -
P/NAPS 1.31 1.33 1.65 1.94 1.43 1.58 1.27 0.51%

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