Highlights

[APOLLO] QoQ TTM Result on 2018-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     3.81%    YoY -     -27.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 188,836 187,077 181,825 187,204 190,818 204,605 209,628 -6.74%
  QoQ % 0.94% 2.89% -2.87% -1.89% -6.74% -2.40% -
  Horiz. % 90.08% 89.24% 86.74% 89.30% 91.03% 97.60% 100.00%
PBT 23,755 20,865 17,322 15,672 14,725 16,754 19,883 12.63%
  QoQ % 13.85% 20.45% 10.53% 6.43% -12.11% -15.74% -
  Horiz. % 119.47% 104.94% 87.12% 78.82% 74.06% 84.26% 100.00%
Tax -6,153 -5,744 -4,612 -4,179 -3,654 -4,346 -4,465 23.91%
  QoQ % -7.12% -24.54% -10.36% -14.37% 15.92% 2.67% -
  Horiz. % 137.81% 128.65% 103.29% 93.59% 81.84% 97.33% 100.00%
NP 17,602 15,121 12,710 11,493 11,071 12,408 15,418 9.26%
  QoQ % 16.41% 18.97% 10.59% 3.81% -10.78% -19.52% -
  Horiz. % 114.17% 98.07% 82.44% 74.54% 71.81% 80.48% 100.00%
NP to SH 17,602 15,121 12,710 11,493 11,071 12,408 15,418 9.26%
  QoQ % 16.41% 18.97% 10.59% 3.81% -10.78% -19.52% -
  Horiz. % 114.17% 98.07% 82.44% 74.54% 71.81% 80.48% 100.00%
Tax Rate 25.90 % 27.53 % 26.63 % 26.67 % 24.81 % 25.94 % 22.46 % 10.00%
  QoQ % -5.92% 3.38% -0.15% 7.50% -4.36% 15.49% -
  Horiz. % 115.32% 122.57% 118.57% 118.74% 110.46% 115.49% 100.00%
Total Cost 171,234 171,956 169,115 175,711 179,747 192,197 194,210 -8.07%
  QoQ % -0.42% 1.68% -3.75% -2.25% -6.48% -1.04% -
  Horiz. % 88.17% 88.54% 87.08% 90.47% 92.55% 98.96% 100.00%
Net Worth 232,800 241,599 252,800 247,999 243,999 241,599 259,200 -6.93%
  QoQ % -3.64% -4.43% 1.94% 1.64% 0.99% -6.79% -
  Horiz. % 89.81% 93.21% 97.53% 95.68% 94.14% 93.21% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 16,000 16,000 16,000 16,000 16,000 20,000 20,000 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 100.00% 100.00%
Div Payout % 90.90 % 105.81 % 125.89 % 139.22 % 144.52 % 161.19 % 129.72 % -21.16%
  QoQ % -14.09% -15.95% -9.57% -3.67% -10.34% 24.26% -
  Horiz. % 70.07% 81.57% 97.05% 107.32% 111.41% 124.26% 100.00%
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 232,800 241,599 252,800 247,999 243,999 241,599 259,200 -6.93%
  QoQ % -3.64% -4.43% 1.94% 1.64% 0.99% -6.79% -
  Horiz. % 89.81% 93.21% 97.53% 95.68% 94.14% 93.21% 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 9.32 % 8.08 % 6.99 % 6.14 % 5.80 % 6.06 % 7.35 % 17.20%
  QoQ % 15.35% 15.59% 13.84% 5.86% -4.29% -17.55% -
  Horiz. % 126.80% 109.93% 95.10% 83.54% 78.91% 82.45% 100.00%
ROE 7.56 % 6.26 % 5.03 % 4.63 % 4.54 % 5.14 % 5.95 % 17.36%
  QoQ % 20.77% 24.45% 8.64% 1.98% -11.67% -13.61% -
  Horiz. % 127.06% 105.21% 84.54% 77.82% 76.30% 86.39% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 236.05 233.85 227.28 234.01 238.52 255.76 262.04 -6.74%
  QoQ % 0.94% 2.89% -2.88% -1.89% -6.74% -2.40% -
  Horiz. % 90.08% 89.24% 86.73% 89.30% 91.02% 97.60% 100.00%
EPS 22.00 18.90 15.89 14.37 13.84 15.51 19.27 9.26%
  QoQ % 16.40% 18.94% 10.58% 3.83% -10.77% -19.51% -
  Horiz. % 114.17% 98.08% 82.46% 74.57% 71.82% 80.49% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 25.00 25.00 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 100.00% 100.00%
NAPS 2.9100 3.0200 3.1600 3.1000 3.0500 3.0200 3.2400 -6.93%
  QoQ % -3.64% -4.43% 1.94% 1.64% 0.99% -6.79% -
  Horiz. % 89.81% 93.21% 97.53% 95.68% 94.14% 93.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 236.05 233.85 227.28 234.01 238.52 255.76 262.04 -6.74%
  QoQ % 0.94% 2.89% -2.88% -1.89% -6.74% -2.40% -
  Horiz. % 90.08% 89.24% 86.73% 89.30% 91.02% 97.60% 100.00%
EPS 22.00 18.90 15.89 14.37 13.84 15.51 19.27 9.26%
  QoQ % 16.40% 18.94% 10.58% 3.83% -10.77% -19.51% -
  Horiz. % 114.17% 98.08% 82.46% 74.57% 71.82% 80.49% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 25.00 25.00 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 100.00% 100.00%
NAPS 2.9100 3.0200 3.1600 3.1000 3.0500 3.0200 3.2400 -6.93%
  QoQ % -3.64% -4.43% 1.94% 1.64% 0.99% -6.79% -
  Horiz. % 89.81% 93.21% 97.53% 95.68% 94.14% 93.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 3.8500 3.8600 4.0900 4.2500 3.9100 4.4400 4.9700 -
P/RPS 1.63 1.65 1.80 1.82 1.64 1.74 1.90 -9.74%
  QoQ % -1.21% -8.33% -1.10% 10.98% -5.75% -8.42% -
  Horiz. % 85.79% 86.84% 94.74% 95.79% 86.32% 91.58% 100.00%
P/EPS 17.50 20.42 25.74 29.58 28.25 28.63 25.79 -22.84%
  QoQ % -14.30% -20.67% -12.98% 4.71% -1.33% 11.01% -
  Horiz. % 67.86% 79.18% 99.81% 114.70% 109.54% 111.01% 100.00%
EY 5.71 4.90 3.88 3.38 3.54 3.49 3.88 29.47%
  QoQ % 16.53% 26.29% 14.79% -4.52% 1.43% -10.05% -
  Horiz. % 147.16% 126.29% 100.00% 87.11% 91.24% 89.95% 100.00%
DY 5.19 5.18 4.89 4.71 5.12 5.63 5.03 2.12%
  QoQ % 0.19% 5.93% 3.82% -8.01% -9.06% 11.93% -
  Horiz. % 103.18% 102.98% 97.22% 93.64% 101.79% 111.93% 100.00%
P/NAPS 1.32 1.28 1.29 1.37 1.28 1.47 1.53 -9.40%
  QoQ % 3.13% -0.78% -5.84% 7.03% -12.93% -3.92% -
  Horiz. % 86.27% 83.66% 84.31% 89.54% 83.66% 96.08% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 28/03/18 28/12/17 -
Price 3.8800 3.9500 3.7100 4.3600 4.1600 4.0300 4.5000 -
P/RPS 1.64 1.69 1.63 1.86 1.74 1.58 1.72 -3.13%
  QoQ % -2.96% 3.68% -12.37% 6.90% 10.13% -8.14% -
  Horiz. % 95.35% 98.26% 94.77% 108.14% 101.16% 91.86% 100.00%
P/EPS 17.63 20.90 23.35 30.35 30.06 25.98 23.35 -17.13%
  QoQ % -15.65% -10.49% -23.06% 0.96% 15.70% 11.26% -
  Horiz. % 75.50% 89.51% 100.00% 129.98% 128.74% 111.26% 100.00%
EY 5.67 4.79 4.28 3.30 3.33 3.85 4.28 20.68%
  QoQ % 18.37% 11.92% 29.70% -0.90% -13.51% -10.05% -
  Horiz. % 132.48% 111.92% 100.00% 77.10% 77.80% 89.95% 100.00%
DY 5.15 5.06 5.39 4.59 4.81 6.20 5.56 -4.99%
  QoQ % 1.78% -6.12% 17.43% -4.57% -22.42% 11.51% -
  Horiz. % 92.63% 91.01% 96.94% 82.55% 86.51% 111.51% 100.00%
P/NAPS 1.33 1.31 1.17 1.41 1.36 1.33 1.39 -2.91%
  QoQ % 1.53% 11.97% -17.02% 3.68% 2.26% -4.32% -
  Horiz. % 95.68% 94.24% 84.17% 101.44% 97.84% 95.68% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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