[APOLLO] YoY Cumulative 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- 95.41%
YoY- 113.7%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 103,728 102,994 105,706 111,079 94,504 80,595 76,264 5.25%
PBT 27,405 15,308 22,512 20,676 10,653 11,715 17,079 8.19%
Tax -6,576 -4,781 -5,202 -5,012 -3,323 -2,261 -4,049 8.41%
NP 20,829 10,527 17,310 15,664 7,330 9,454 13,030 8.12%
-
NP to SH 20,829 10,257 17,310 15,664 7,330 9,454 13,030 8.12%
-
Tax Rate 24.00% 31.23% 23.11% 24.24% 31.19% 19.30% 23.71% -
Total Cost 82,899 92,467 88,396 95,415 87,174 71,141 63,234 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 - 20,000 20,000 16,000 16,004 19,995 - -
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 7.75% 4.03% 6.98% 6.82% 3.39% 4.39% 6.46% -
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 129.66 128.74 132.13 138.85 118.10 100.77 95.34 5.25%
EPS 26.04 13.16 21.64 19.58 9.16 11.82 16.29 8.12%
DPS 0.00 25.00 25.00 20.00 20.00 25.00 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 129.66 128.74 132.13 138.85 118.13 100.74 95.33 5.25%
EPS 26.04 13.16 21.64 19.58 9.16 11.82 16.29 8.12%
DPS 0.00 25.00 25.00 20.00 20.01 24.99 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 3.78 3.88 3.76 2.39 2.66 3.37 3.18 2.92%
P/EPS 18.82 39.00 22.97 16.96 34.28 28.76 18.60 0.19%
EY 5.31 2.56 4.35 5.90 2.92 3.48 5.38 -0.21%
DY 0.00 5.00 5.03 6.02 6.37 7.35 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 4.40 3.38 3.84 2.25 2.46 3.39 2.86 7.44%
P/EPS 21.93 33.93 23.43 15.93 31.66 28.93 16.76 4.58%
EY 4.56 2.95 4.27 6.28 3.16 3.46 5.97 -4.38%
DY 0.00 5.75 4.93 6.41 6.90 7.31 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