[APOLLO] YoY Quarter Result on 31-Oct-2011 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 29.68%
YoY- 4.65%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 51,384 48,228 52,275 45,216 37,078 37,113 49,018 0.78%
PBT 7,023 8,592 10,227 6,054 4,905 8,166 4,047 9.61%
Tax -2,212 -1,995 -2,579 -1,916 -951 -2,406 -530 26.87%
NP 4,811 6,597 7,648 4,138 3,954 5,760 3,517 5.35%
-
NP to SH 4,811 6,597 7,648 4,138 3,954 5,760 3,517 5.35%
-
Tax Rate 31.50% 23.22% 25.22% 31.65% 19.39% 29.46% 13.10% -
Total Cost 46,573 41,631 44,627 41,078 33,124 31,353 45,501 0.38%
-
Net Worth 254,400 247,999 229,599 216,104 215,308 201,600 186,241 5.33%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 254,400 247,999 229,599 216,104 215,308 201,600 186,241 5.33%
NOSH 80,000 80,000 80,000 80,038 80,040 80,000 79,931 0.01%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 9.36% 13.68% 14.63% 9.15% 10.66% 15.52% 7.17% -
ROE 1.89% 2.66% 3.33% 1.91% 1.84% 2.86% 1.89% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 64.23 60.29 65.34 56.49 46.32 46.39 61.32 0.77%
EPS 6.01 8.25 9.56 5.17 4.94 7.20 4.40 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.10 2.87 2.70 2.69 2.52 2.33 5.31%
Adjusted Per Share Value based on latest NOSH - 80,038
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 64.23 60.29 65.34 56.52 46.35 46.39 61.27 0.78%
EPS 6.01 8.25 9.56 5.17 4.94 7.20 4.40 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.10 2.87 2.7013 2.6914 2.52 2.328 5.33%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 5.00 4.97 3.32 3.14 3.40 3.03 2.39 -
P/RPS 7.78 8.24 5.08 5.56 7.34 6.53 3.90 12.19%
P/EPS 83.14 60.27 34.73 60.74 68.83 42.08 54.32 7.34%
EY 1.20 1.66 2.88 1.65 1.45 2.38 1.84 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.60 1.16 1.16 1.26 1.20 1.03 7.27%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 16/12/13 19/12/12 22/12/11 13/12/10 17/12/09 19/12/08 -
Price 4.35 5.07 3.12 2.90 3.42 2.73 2.34 -
P/RPS 6.77 8.41 4.77 5.13 7.38 5.88 3.82 10.00%
P/EPS 72.33 61.48 32.64 56.09 69.23 37.92 53.18 5.25%
EY 1.38 1.63 3.06 1.78 1.44 2.64 1.88 -5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.64 1.09 1.07 1.27 1.08 1.00 5.38%

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