[APOLLO] YoY TTM 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- 12.03%
YoY- 124.4%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 207,620 219,257 215,995 224,242 189,029 172,579 159,902 4.44%
PBT 42,255 36,477 43,909 42,365 22,565 25,681 34,900 3.23%
Tax -7,685 -10,631 -10,397 -8,673 -7,551 -4,953 -7,546 0.30%
NP 34,570 25,846 33,512 33,692 15,014 20,728 27,354 3.97%
-
NP to SH 34,570 25,846 33,512 33,692 15,014 20,728 27,354 3.97%
-
Tax Rate 18.19% 29.14% 23.68% 20.47% 33.46% 19.29% 21.62% -
Total Cost 173,050 193,411 182,483 190,550 174,015 151,851 132,548 4.54%
-
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 - - - 16,000 15,994 19,985 - -
Div Payout % - - - 47.49% 106.53% 96.42% - -
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 16.65% 11.79% 15.52% 15.02% 7.94% 12.01% 17.11% -
ROE 13.50% 10.66% 14.15% 15.09% 7.30% 10.04% 13.90% -
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 259.53 274.07 269.99 280.30 236.29 215.66 199.91 4.44%
EPS 43.21 32.31 41.89 42.12 18.77 25.90 34.20 3.97%
DPS 0.00 0.00 0.00 20.00 20.00 25.00 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 259.53 274.07 269.99 280.30 236.29 215.72 199.88 4.44%
EPS 43.21 32.31 41.89 42.12 18.77 25.91 34.19 3.97%
DPS 0.00 0.00 0.00 20.00 20.00 24.98 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 2.24 1.58 1.70 1.15 1.27 1.39 1.41 8.01%
P/EPS 13.47 13.37 10.93 7.67 15.99 11.58 8.22 8.57%
EY 7.42 7.48 9.15 13.04 6.26 8.63 12.17 -7.91%
DY 0.00 0.00 0.00 6.19 6.67 8.33 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 2.39 1.58 1.73 1.27 1.28 1.35 1.46 8.55%
P/EPS 14.35 13.37 11.17 8.43 16.09 11.23 8.51 9.09%
EY 6.97 7.48 8.95 11.86 6.21 8.90 11.75 -8.33%
DY 0.00 0.00 0.00 5.63 6.62 8.59 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