[APOLLO] YoY TTM Result on 31-Oct-2015 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 15.7%
YoY- 33.38%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 181,825 209,628 202,567 213,361 217,794 217,373 217,123 -2.91%
PBT 17,322 19,883 27,330 46,151 36,401 44,286 38,617 -12.50%
Tax -4,612 -4,465 -8,383 -10,556 -9,714 -10,556 -8,542 -9.75%
NP 12,710 15,418 18,947 35,595 26,687 33,730 30,075 -13.36%
-
NP to SH 12,710 15,418 18,947 35,595 26,687 33,730 30,075 -13.36%
-
Tax Rate 26.63% 22.46% 30.67% 22.87% 26.69% 23.84% 22.12% -
Total Cost 169,115 194,210 183,620 177,766 191,107 183,643 187,048 -1.66%
-
Net Worth 252,800 259,200 267,999 268,799 254,400 247,999 229,599 1.61%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 16,000 20,000 23,986 - - - 16,000 0.00%
Div Payout % 125.89% 129.72% 126.60% - - - 53.20% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 252,800 259,200 267,999 268,799 254,400 247,999 229,599 1.61%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 6.99% 7.35% 9.35% 16.68% 12.25% 15.52% 13.85% -
ROE 5.03% 5.95% 7.07% 13.24% 10.49% 13.60% 13.10% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 227.28 262.04 253.21 266.70 272.24 271.72 271.40 -2.91%
EPS 15.89 19.27 23.68 44.49 33.36 42.16 37.59 -13.36%
DPS 20.00 25.00 30.00 0.00 0.00 0.00 20.00 0.00%
NAPS 3.16 3.24 3.35 3.36 3.18 3.10 2.87 1.61%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 227.28 262.04 253.21 266.70 272.24 271.72 271.40 -2.91%
EPS 15.89 19.27 23.68 44.49 33.36 42.16 37.59 -13.36%
DPS 20.00 25.00 30.00 0.00 0.00 0.00 20.00 0.00%
NAPS 3.16 3.24 3.35 3.36 3.18 3.10 2.87 1.61%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.09 4.97 6.16 4.90 5.00 4.97 3.32 -
P/RPS 1.80 1.90 2.43 1.84 1.84 1.83 1.22 6.69%
P/EPS 25.74 25.79 26.01 11.01 14.99 11.79 8.83 19.51%
EY 3.88 3.88 3.84 9.08 6.67 8.48 11.32 -16.33%
DY 4.89 5.03 4.87 0.00 0.00 0.00 6.02 -3.40%
P/NAPS 1.29 1.53 1.84 1.46 1.57 1.60 1.16 1.78%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 28/12/17 29/12/16 30/12/15 22/12/14 16/12/13 19/12/12 -
Price 3.71 4.50 5.40 5.71 4.35 5.07 3.12 -
P/RPS 1.63 1.72 2.13 2.14 1.60 1.87 1.15 5.98%
P/EPS 23.35 23.35 22.80 12.83 13.04 12.02 8.30 18.80%
EY 4.28 4.28 4.39 7.79 7.67 8.32 12.05 -15.83%
DY 5.39 5.56 5.56 0.00 0.00 0.00 6.41 -2.84%
P/NAPS 1.17 1.39 1.61 1.70 1.37 1.64 1.09 1.18%

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