[APOLLO] YoY 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- 21.44%
YoY- 63.78%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
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 51,314 57,055 55,592 56,970 49,851 51,024 42,307 3.26%
PBT 8,003 11,899 11,823 12,200 8,452 7,400 8,602 -1.19%
Tax -799 -3,670 -2,753 -2,912 -2,781 -1,014 -1,843 -12.99%
NP 7,204 8,229 9,070 9,288 5,671 6,386 6,759 1.06%
-
NP to SH 7,204 8,229 9,070 9,288 5,671 6,386 6,759 1.06%
-
Tax Rate 9.98% 30.84% 23.29% 23.87% 32.90% 13.70% 21.43% -
Total Cost 44,110 48,826 46,522 47,682 44,180 44,638 35,548 3.66%
-
Net Worth 256,000 242,399 236,800 223,199 205,599 206,464 196,770 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 - - - - - - - -
Div Payout % - - - - - - - -
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 256,000 242,399 236,800 223,199 205,599 206,464 196,770 4.48%
NOSH 80,000 80,000 80,000 80,000 80,000 80,025 79,988 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 14.04% 14.42% 16.32% 16.30% 11.38% 12.52% 15.98% -
ROE 2.81% 3.39% 3.83% 4.16% 2.76% 3.09% 3.43% -
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 64.14 71.32 69.49 71.21 62.31 63.76 52.89 3.26%
EPS 9.01 10.29 11.34 11.61 7.09 7.98 8.45 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 64.14 71.32 69.49 71.21 62.31 63.78 52.88 3.26%
EPS 9.01 10.29 11.34 11.61 7.09 7.98 8.45 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.03 2.96 2.79 2.57 2.5808 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 9.07 6.06 6.59 4.54 4.81 4.71 5.31 9.32%
P/EPS 64.63 42.00 40.40 27.82 42.32 37.59 33.25 11.70%
EY 1.55 2.38 2.48 3.59 2.36 2.66 3.01 -10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 9.67 6.06 6.73 4.99 4.85 4.56 5.50 9.85%
P/EPS 68.85 42.00 41.28 30.58 42.60 36.47 34.44 12.23%
EY 1.45 2.38 2.42 3.27 2.35 2.74 2.90 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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