Highlights

[APOLLO] QoQ TTM Result on 2019-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 27-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     16.41%    YoY -     58.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 179,108 181,615 185,900 188,836 187,077 181,825 187,204 -2.90%
  QoQ % -1.38% -2.31% -1.55% 0.94% 2.89% -2.87% -
  Horiz. % 95.68% 97.01% 99.30% 100.87% 99.93% 97.13% 100.00%
PBT 19,625 20,065 22,558 23,755 20,865 17,322 15,672 16.13%
  QoQ % -2.19% -11.05% -5.04% 13.85% 20.45% 10.53% -
  Horiz. % 125.22% 128.03% 143.94% 151.58% 133.14% 110.53% 100.00%
Tax -5,432 -5,318 -5,922 -6,153 -5,744 -4,612 -4,179 19.05%
  QoQ % -2.14% 10.20% 3.75% -7.12% -24.54% -10.36% -
  Horiz. % 129.98% 127.26% 141.71% 147.24% 137.45% 110.36% 100.00%
NP 14,193 14,747 16,636 17,602 15,121 12,710 11,493 15.06%
  QoQ % -3.76% -11.35% -5.49% 16.41% 18.97% 10.59% -
  Horiz. % 123.49% 128.31% 144.75% 153.15% 131.57% 110.59% 100.00%
NP to SH 14,193 14,747 16,636 17,602 15,121 12,710 11,493 15.06%
  QoQ % -3.76% -11.35% -5.49% 16.41% 18.97% 10.59% -
  Horiz. % 123.49% 128.31% 144.75% 153.15% 131.57% 110.59% 100.00%
Tax Rate 27.68 % 26.50 % 26.25 % 25.90 % 27.53 % 26.63 % 26.67 % 2.50%
  QoQ % 4.45% 0.95% 1.35% -5.92% 3.38% -0.15% -
  Horiz. % 103.79% 99.36% 98.43% 97.11% 103.22% 99.85% 100.00%
Total Cost 164,915 166,868 169,264 171,234 171,956 169,115 175,711 -4.13%
  QoQ % -1.17% -1.42% -1.15% -0.42% 1.68% -3.75% -
  Horiz. % 93.86% 94.97% 96.33% 97.45% 97.86% 96.25% 100.00%
Net Worth 239,200 251,200 247,999 232,800 241,599 252,800 247,999 -2.37%
  QoQ % -4.78% 1.29% 6.53% -3.64% -4.43% 1.94% -
  Horiz. % 96.45% 101.29% 100.00% 93.87% 97.42% 101.94% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 16,000 16,000 16,000 16,000 16,000 16,000 16,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 112.73 % 108.50 % 96.18 % 90.90 % 105.81 % 125.89 % 139.22 % -13.09%
  QoQ % 3.90% 12.81% 5.81% -14.09% -15.95% -9.57% -
  Horiz. % 80.97% 77.93% 69.08% 65.29% 76.00% 90.43% 100.00%
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 239,200 251,200 247,999 232,800 241,599 252,800 247,999 -2.37%
  QoQ % -4.78% 1.29% 6.53% -3.64% -4.43% 1.94% -
  Horiz. % 96.45% 101.29% 100.00% 93.87% 97.42% 101.94% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 7.92 % 8.12 % 8.95 % 9.32 % 8.08 % 6.99 % 6.14 % 18.44%
  QoQ % -2.46% -9.27% -3.97% 15.35% 15.59% 13.84% -
  Horiz. % 128.99% 132.25% 145.77% 151.79% 131.60% 113.84% 100.00%
ROE 5.93 % 5.87 % 6.71 % 7.56 % 6.26 % 5.03 % 4.63 % 17.88%
  QoQ % 1.02% -12.52% -11.24% 20.77% 24.45% 8.64% -
  Horiz. % 128.08% 126.78% 144.92% 163.28% 135.21% 108.64% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 223.89 227.02 232.38 236.05 233.85 227.28 234.01 -2.90%
  QoQ % -1.38% -2.31% -1.55% 0.94% 2.89% -2.88% -
  Horiz. % 95.68% 97.01% 99.30% 100.87% 99.93% 97.12% 100.00%
EPS 17.74 18.43 20.80 22.00 18.90 15.89 14.37 15.04%
  QoQ % -3.74% -11.39% -5.45% 16.40% 18.94% 10.58% -
  Horiz. % 123.45% 128.25% 144.75% 153.10% 131.52% 110.58% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.9900 3.1400 3.1000 2.9100 3.0200 3.1600 3.1000 -2.37%
  QoQ % -4.78% 1.29% 6.53% -3.64% -4.43% 1.94% -
  Horiz. % 96.45% 101.29% 100.00% 93.87% 97.42% 101.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 223.89 227.02 232.38 236.05 233.85 227.28 234.01 -2.90%
  QoQ % -1.38% -2.31% -1.55% 0.94% 2.89% -2.88% -
  Horiz. % 95.68% 97.01% 99.30% 100.87% 99.93% 97.12% 100.00%
EPS 17.74 18.43 20.80 22.00 18.90 15.89 14.37 15.04%
  QoQ % -3.74% -11.39% -5.45% 16.40% 18.94% 10.58% -
  Horiz. % 123.45% 128.25% 144.75% 153.10% 131.52% 110.58% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.9900 3.1400 3.1000 2.9100 3.0200 3.1600 3.1000 -2.37%
  QoQ % -4.78% 1.29% 6.53% -3.64% -4.43% 1.94% -
  Horiz. % 96.45% 101.29% 100.00% 93.87% 97.42% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 3.5700 3.8900 3.9600 3.8500 3.8600 4.0900 4.2500 -
P/RPS 1.59 1.71 1.70 1.63 1.65 1.80 1.82 -8.59%
  QoQ % -7.02% 0.59% 4.29% -1.21% -8.33% -1.10% -
  Horiz. % 87.36% 93.96% 93.41% 89.56% 90.66% 98.90% 100.00%
P/EPS 20.12 21.10 19.04 17.50 20.42 25.74 29.58 -22.60%
  QoQ % -4.64% 10.82% 8.80% -14.30% -20.67% -12.98% -
  Horiz. % 68.02% 71.33% 64.37% 59.16% 69.03% 87.02% 100.00%
EY 4.97 4.74 5.25 5.71 4.90 3.88 3.38 29.22%
  QoQ % 4.85% -9.71% -8.06% 16.53% 26.29% 14.79% -
  Horiz. % 147.04% 140.24% 155.33% 168.93% 144.97% 114.79% 100.00%
DY 5.60 5.14 5.05 5.19 5.18 4.89 4.71 12.20%
  QoQ % 8.95% 1.78% -2.70% 0.19% 5.93% 3.82% -
  Horiz. % 118.90% 109.13% 107.22% 110.19% 109.98% 103.82% 100.00%
P/NAPS 1.19 1.24 1.28 1.32 1.28 1.29 1.37 -8.94%
  QoQ % -4.03% -3.12% -3.03% 3.13% -0.78% -5.84% -
  Horiz. % 86.86% 90.51% 93.43% 96.35% 93.43% 94.16% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 24/03/20 26/12/19 26/08/19 27/06/19 28/03/19 27/12/18 27/08/18 -
Price 2.6600 3.6600 3.9100 3.8800 3.9500 3.7100 4.3600 -
P/RPS 1.19 1.61 1.68 1.64 1.69 1.63 1.86 -25.69%
  QoQ % -26.09% -4.17% 2.44% -2.96% 3.68% -12.37% -
  Horiz. % 63.98% 86.56% 90.32% 88.17% 90.86% 87.63% 100.00%
P/EPS 14.99 19.85 18.80 17.63 20.90 23.35 30.35 -37.44%
  QoQ % -24.48% 5.59% 6.64% -15.65% -10.49% -23.06% -
  Horiz. % 49.39% 65.40% 61.94% 58.09% 68.86% 76.94% 100.00%
EY 6.67 5.04 5.32 5.67 4.79 4.28 3.30 59.66%
  QoQ % 32.34% -5.26% -6.17% 18.37% 11.92% 29.70% -
  Horiz. % 202.12% 152.73% 161.21% 171.82% 145.15% 129.70% 100.00%
DY 7.52 5.46 5.12 5.15 5.06 5.39 4.59 38.85%
  QoQ % 37.73% 6.64% -0.58% 1.78% -6.12% 17.43% -
  Horiz. % 163.83% 118.95% 111.55% 112.20% 110.24% 117.43% 100.00%
P/NAPS 0.89 1.17 1.26 1.33 1.31 1.17 1.41 -26.35%
  QoQ % -23.93% -7.14% -5.26% 1.53% 11.97% -17.02% -
  Horiz. % 63.12% 82.98% 89.36% 94.33% 92.91% 82.98% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS