Highlights

[APOLLO] QoQ TTM Result on 2019-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 28-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     18.97%    YoY -     21.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 181,615 185,900 188,836 187,077 181,825 187,204 190,818 -3.23%
  QoQ % -2.31% -1.55% 0.94% 2.89% -2.87% -1.89% -
  Horiz. % 95.18% 97.42% 98.96% 98.04% 95.29% 98.11% 100.00%
PBT 20,065 22,558 23,755 20,865 17,322 15,672 14,725 22.84%
  QoQ % -11.05% -5.04% 13.85% 20.45% 10.53% 6.43% -
  Horiz. % 136.26% 153.20% 161.32% 141.70% 117.64% 106.43% 100.00%
Tax -5,318 -5,922 -6,153 -5,744 -4,612 -4,179 -3,654 28.34%
  QoQ % 10.20% 3.75% -7.12% -24.54% -10.36% -14.37% -
  Horiz. % 145.54% 162.07% 168.39% 157.20% 126.22% 114.37% 100.00%
NP 14,747 16,636 17,602 15,121 12,710 11,493 11,071 21.00%
  QoQ % -11.35% -5.49% 16.41% 18.97% 10.59% 3.81% -
  Horiz. % 133.20% 150.27% 158.99% 136.58% 114.80% 103.81% 100.00%
NP to SH 14,747 16,636 17,602 15,121 12,710 11,493 11,071 21.00%
  QoQ % -11.35% -5.49% 16.41% 18.97% 10.59% 3.81% -
  Horiz. % 133.20% 150.27% 158.99% 136.58% 114.80% 103.81% 100.00%
Tax Rate 26.50 % 26.25 % 25.90 % 27.53 % 26.63 % 26.67 % 24.81 % 4.48%
  QoQ % 0.95% 1.35% -5.92% 3.38% -0.15% 7.50% -
  Horiz. % 106.81% 105.80% 104.39% 110.96% 107.34% 107.50% 100.00%
Total Cost 166,868 169,264 171,234 171,956 169,115 175,711 179,747 -4.82%
  QoQ % -1.42% -1.15% -0.42% 1.68% -3.75% -2.25% -
  Horiz. % 92.83% 94.17% 95.26% 95.67% 94.09% 97.75% 100.00%
Net Worth 251,200 247,999 232,800 241,599 252,800 247,999 243,999 1.95%
  QoQ % 1.29% 6.53% -3.64% -4.43% 1.94% 1.64% -
  Horiz. % 102.95% 101.64% 95.41% 99.02% 103.61% 101.64% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 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 % 108.50 % 96.18 % 90.90 % 105.81 % 125.89 % 139.22 % 144.52 % -17.35%
  QoQ % 12.81% 5.81% -14.09% -15.95% -9.57% -3.67% -
  Horiz. % 75.08% 66.55% 62.90% 73.21% 87.11% 96.33% 100.00%
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 251,200 247,999 232,800 241,599 252,800 247,999 243,999 1.95%
  QoQ % 1.29% 6.53% -3.64% -4.43% 1.94% 1.64% -
  Horiz. % 102.95% 101.64% 95.41% 99.02% 103.61% 101.64% 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
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 8.12 % 8.95 % 9.32 % 8.08 % 6.99 % 6.14 % 5.80 % 25.07%
  QoQ % -9.27% -3.97% 15.35% 15.59% 13.84% 5.86% -
  Horiz. % 140.00% 154.31% 160.69% 139.31% 120.52% 105.86% 100.00%
ROE 5.87 % 6.71 % 7.56 % 6.26 % 5.03 % 4.63 % 4.54 % 18.63%
  QoQ % -12.52% -11.24% 20.77% 24.45% 8.64% 1.98% -
  Horiz. % 129.30% 147.80% 166.52% 137.89% 110.79% 101.98% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 227.02 232.38 236.05 233.85 227.28 234.01 238.52 -3.23%
  QoQ % -2.31% -1.55% 0.94% 2.89% -2.88% -1.89% -
  Horiz. % 95.18% 97.43% 98.96% 98.04% 95.29% 98.11% 100.00%
EPS 18.43 20.80 22.00 18.90 15.89 14.37 13.84 20.98%
  QoQ % -11.39% -5.45% 16.40% 18.94% 10.58% 3.83% -
  Horiz. % 133.16% 150.29% 158.96% 136.56% 114.81% 103.83% 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 3.1400 3.1000 2.9100 3.0200 3.1600 3.1000 3.0500 1.95%
  QoQ % 1.29% 6.53% -3.64% -4.43% 1.94% 1.64% -
  Horiz. % 102.95% 101.64% 95.41% 99.02% 103.61% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 227.02 232.38 236.05 233.85 227.28 234.01 238.52 -3.23%
  QoQ % -2.31% -1.55% 0.94% 2.89% -2.88% -1.89% -
  Horiz. % 95.18% 97.43% 98.96% 98.04% 95.29% 98.11% 100.00%
EPS 18.43 20.80 22.00 18.90 15.89 14.37 13.84 20.98%
  QoQ % -11.39% -5.45% 16.40% 18.94% 10.58% 3.83% -
  Horiz. % 133.16% 150.29% 158.96% 136.56% 114.81% 103.83% 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 3.1400 3.1000 2.9100 3.0200 3.1600 3.1000 3.0500 1.95%
  QoQ % 1.29% 6.53% -3.64% -4.43% 1.94% 1.64% -
  Horiz. % 102.95% 101.64% 95.41% 99.02% 103.61% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 3.8900 3.9600 3.8500 3.8600 4.0900 4.2500 3.9100 -
P/RPS 1.71 1.70 1.63 1.65 1.80 1.82 1.64 2.82%
  QoQ % 0.59% 4.29% -1.21% -8.33% -1.10% 10.98% -
  Horiz. % 104.27% 103.66% 99.39% 100.61% 109.76% 110.98% 100.00%
P/EPS 21.10 19.04 17.50 20.42 25.74 29.58 28.25 -17.64%
  QoQ % 10.82% 8.80% -14.30% -20.67% -12.98% 4.71% -
  Horiz. % 74.69% 67.40% 61.95% 72.28% 91.12% 104.71% 100.00%
EY 4.74 5.25 5.71 4.90 3.88 3.38 3.54 21.42%
  QoQ % -9.71% -8.06% 16.53% 26.29% 14.79% -4.52% -
  Horiz. % 133.90% 148.31% 161.30% 138.42% 109.60% 95.48% 100.00%
DY 5.14 5.05 5.19 5.18 4.89 4.71 5.12 0.26%
  QoQ % 1.78% -2.70% 0.19% 5.93% 3.82% -8.01% -
  Horiz. % 100.39% 98.63% 101.37% 101.17% 95.51% 91.99% 100.00%
P/NAPS 1.24 1.28 1.32 1.28 1.29 1.37 1.28 -2.09%
  QoQ % -3.12% -3.03% 3.13% -0.78% -5.84% 7.03% -
  Horiz. % 96.88% 100.00% 103.13% 100.00% 100.78% 107.03% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 26/12/19 26/08/19 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 -
Price 3.6600 3.9100 3.8800 3.9500 3.7100 4.3600 4.1600 -
P/RPS 1.61 1.68 1.64 1.69 1.63 1.86 1.74 -5.03%
  QoQ % -4.17% 2.44% -2.96% 3.68% -12.37% 6.90% -
  Horiz. % 92.53% 96.55% 94.25% 97.13% 93.68% 106.90% 100.00%
P/EPS 19.85 18.80 17.63 20.90 23.35 30.35 30.06 -24.11%
  QoQ % 5.59% 6.64% -15.65% -10.49% -23.06% 0.96% -
  Horiz. % 66.03% 62.54% 58.65% 69.53% 77.68% 100.96% 100.00%
EY 5.04 5.32 5.67 4.79 4.28 3.30 3.33 31.72%
  QoQ % -5.26% -6.17% 18.37% 11.92% 29.70% -0.90% -
  Horiz. % 151.35% 159.76% 170.27% 143.84% 128.53% 99.10% 100.00%
DY 5.46 5.12 5.15 5.06 5.39 4.59 4.81 8.79%
  QoQ % 6.64% -0.58% 1.78% -6.12% 17.43% -4.57% -
  Horiz. % 113.51% 106.44% 107.07% 105.20% 112.06% 95.43% 100.00%
P/NAPS 1.17 1.26 1.33 1.31 1.17 1.41 1.36 -9.52%
  QoQ % -7.14% -5.26% 1.53% 11.97% -17.02% 3.68% -
  Horiz. % 86.03% 92.65% 97.79% 96.32% 86.03% 103.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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