[APOLLO] YoY Quarter Result on 31-Jul-2013 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 50.21%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 49,982 49,932 51,610 57,478 58,804 49,289 43,517 2.33%
PBT 8,615 12,912 8,285 13,920 10,449 4,598 6,810 3.99%
Tax -2,916 -1,726 -2,569 -3,207 -2,433 -1,407 -1,310 14.25%
NP 5,699 11,186 5,716 10,713 8,016 3,191 5,500 0.59%
-
NP to SH 5,699 11,186 5,716 10,713 8,016 3,191 5,500 0.59%
-
Tax Rate 33.85% 13.37% 31.01% 23.04% 23.28% 30.60% 19.24% -
Total Cost 44,283 38,746 45,894 46,765 50,788 46,098 38,017 2.57%
-
Net Worth 263,199 259,200 249,599 240,799 222,399 211,933 209,447 3.87%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - 16,000 15,994 19,985 -
Div Payout % - - - - 199.60% 501.25% 363.37% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 263,199 259,200 249,599 240,799 222,399 211,933 209,447 3.87%
NOSH 80,000 80,000 80,000 80,000 80,000 79,974 79,941 0.01%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 11.40% 22.40% 11.08% 18.64% 13.63% 6.47% 12.64% -
ROE 2.17% 4.32% 2.29% 4.45% 3.60% 1.51% 2.63% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 62.48 62.42 64.51 71.85 73.51 61.63 54.44 2.32%
EPS 7.12 13.98 7.15 13.39 10.02 3.99 6.88 0.57%
DPS 0.00 0.00 0.00 0.00 20.00 20.00 25.00 -
NAPS 3.29 3.24 3.12 3.01 2.78 2.65 2.62 3.86%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 62.48 62.42 64.51 71.85 73.51 61.61 54.40 2.33%
EPS 7.12 13.98 7.15 13.39 10.02 3.99 6.88 0.57%
DPS 0.00 0.00 0.00 0.00 20.00 19.99 24.98 -
NAPS 3.29 3.24 3.12 3.01 2.78 2.6492 2.6181 3.87%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 6.11 4.70 4.98 4.13 3.16 3.08 3.11 -
P/RPS 9.78 7.53 7.72 5.75 4.30 5.00 5.71 9.37%
P/EPS 85.77 33.61 69.70 30.84 31.54 77.19 45.20 11.25%
EY 1.17 2.98 1.43 3.24 3.17 1.30 2.21 -10.04%
DY 0.00 0.00 0.00 0.00 6.33 6.49 8.04 -
P/NAPS 1.86 1.45 1.60 1.37 1.14 1.16 1.19 7.72%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/08/16 27/08/15 28/08/14 30/08/13 28/09/12 24/08/11 30/09/10 -
Price 6.12 4.50 5.18 4.14 3.23 2.98 3.37 -
P/RPS 9.80 7.21 8.03 5.76 4.39 4.84 6.19 7.95%
P/EPS 85.91 32.18 72.50 30.92 32.24 74.69 48.98 9.80%
EY 1.16 3.11 1.38 3.23 3.10 1.34 2.04 -8.97%
DY 0.00 0.00 0.00 0.00 6.19 6.71 7.42 -
P/NAPS 1.86 1.39 1.66 1.38 1.16 1.12 1.29 6.28%

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