Highlights

[APOLLO] QoQ TTM Result on 2019-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 26-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     -5.49%    YoY -     44.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 174,934 179,108 181,615 185,900 188,836 187,077 181,825 -2.55%
  QoQ % -2.33% -1.38% -2.31% -1.55% 0.94% 2.89% -
  Horiz. % 96.21% 98.51% 99.88% 102.24% 103.86% 102.89% 100.00%
PBT 19,943 19,625 20,065 22,558 23,755 20,865 17,322 9.86%
  QoQ % 1.62% -2.19% -11.05% -5.04% 13.85% 20.45% -
  Horiz. % 115.13% 113.30% 115.84% 130.23% 137.14% 120.45% 100.00%
Tax -5,699 -5,432 -5,318 -5,922 -6,153 -5,744 -4,612 15.17%
  QoQ % -4.92% -2.14% 10.20% 3.75% -7.12% -24.54% -
  Horiz. % 123.57% 117.78% 115.31% 128.40% 133.41% 124.54% 100.00%
NP 14,244 14,193 14,747 16,636 17,602 15,121 12,710 7.90%
  QoQ % 0.36% -3.76% -11.35% -5.49% 16.41% 18.97% -
  Horiz. % 112.07% 111.67% 116.03% 130.89% 138.49% 118.97% 100.00%
NP to SH 14,244 14,193 14,747 16,636 17,602 15,121 12,710 7.90%
  QoQ % 0.36% -3.76% -11.35% -5.49% 16.41% 18.97% -
  Horiz. % 112.07% 111.67% 116.03% 130.89% 138.49% 118.97% 100.00%
Tax Rate 28.58 % 27.68 % 26.50 % 26.25 % 25.90 % 27.53 % 26.63 % 4.83%
  QoQ % 3.25% 4.45% 0.95% 1.35% -5.92% 3.38% -
  Horiz. % 107.32% 103.94% 99.51% 98.57% 97.26% 103.38% 100.00%
Total Cost 160,690 164,915 166,868 169,264 171,234 171,956 169,115 -3.35%
  QoQ % -2.56% -1.17% -1.42% -1.15% -0.42% 1.68% -
  Horiz. % 95.02% 97.52% 98.67% 100.09% 101.25% 101.68% 100.00%
Net Worth 243,199 239,200 251,200 247,999 232,800 241,599 252,800 -2.55%
  QoQ % 1.67% -4.78% 1.29% 6.53% -3.64% -4.43% -
  Horiz. % 96.20% 94.62% 99.37% 98.10% 92.09% 95.57% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 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 % 112.33 % 112.73 % 108.50 % 96.18 % 90.90 % 105.81 % 125.89 % -7.32%
  QoQ % -0.35% 3.90% 12.81% 5.81% -14.09% -15.95% -
  Horiz. % 89.23% 89.55% 86.19% 76.40% 72.21% 84.05% 100.00%
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 243,199 239,200 251,200 247,999 232,800 241,599 252,800 -2.55%
  QoQ % 1.67% -4.78% 1.29% 6.53% -3.64% -4.43% -
  Horiz. % 96.20% 94.62% 99.37% 98.10% 92.09% 95.57% 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
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 8.14 % 7.92 % 8.12 % 8.95 % 9.32 % 8.08 % 6.99 % 10.70%
  QoQ % 2.78% -2.46% -9.27% -3.97% 15.35% 15.59% -
  Horiz. % 116.45% 113.30% 116.17% 128.04% 133.33% 115.59% 100.00%
ROE 5.86 % 5.93 % 5.87 % 6.71 % 7.56 % 6.26 % 5.03 % 10.73%
  QoQ % -1.18% 1.02% -12.52% -11.24% 20.77% 24.45% -
  Horiz. % 116.50% 117.89% 116.70% 133.40% 150.30% 124.45% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 218.67 223.89 227.02 232.38 236.05 233.85 227.28 -2.54%
  QoQ % -2.33% -1.38% -2.31% -1.55% 0.94% 2.89% -
  Horiz. % 96.21% 98.51% 99.89% 102.24% 103.86% 102.89% 100.00%
EPS 17.81 17.74 18.43 20.80 22.00 18.90 15.89 7.91%
  QoQ % 0.39% -3.74% -11.39% -5.45% 16.40% 18.94% -
  Horiz. % 112.08% 111.64% 115.98% 130.90% 138.45% 118.94% 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 3.0400 2.9900 3.1400 3.1000 2.9100 3.0200 3.1600 -2.55%
  QoQ % 1.67% -4.78% 1.29% 6.53% -3.64% -4.43% -
  Horiz. % 96.20% 94.62% 99.37% 98.10% 92.09% 95.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 218.67 223.89 227.02 232.38 236.05 233.85 227.28 -2.54%
  QoQ % -2.33% -1.38% -2.31% -1.55% 0.94% 2.89% -
  Horiz. % 96.21% 98.51% 99.89% 102.24% 103.86% 102.89% 100.00%
EPS 17.81 17.74 18.43 20.80 22.00 18.90 15.89 7.91%
  QoQ % 0.39% -3.74% -11.39% -5.45% 16.40% 18.94% -
  Horiz. % 112.08% 111.64% 115.98% 130.90% 138.45% 118.94% 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 3.0400 2.9900 3.1400 3.1000 2.9100 3.0200 3.1600 -2.55%
  QoQ % 1.67% -4.78% 1.29% 6.53% -3.64% -4.43% -
  Horiz. % 96.20% 94.62% 99.37% 98.10% 92.09% 95.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 3.2000 3.5700 3.8900 3.9600 3.8500 3.8600 4.0900 -
P/RPS 1.46 1.59 1.71 1.70 1.63 1.65 1.80 -13.04%
  QoQ % -8.18% -7.02% 0.59% 4.29% -1.21% -8.33% -
  Horiz. % 81.11% 88.33% 95.00% 94.44% 90.56% 91.67% 100.00%
P/EPS 17.97 20.12 21.10 19.04 17.50 20.42 25.74 -21.32%
  QoQ % -10.69% -4.64% 10.82% 8.80% -14.30% -20.67% -
  Horiz. % 69.81% 78.17% 81.97% 73.97% 67.99% 79.33% 100.00%
EY 5.56 4.97 4.74 5.25 5.71 4.90 3.88 27.13%
  QoQ % 11.87% 4.85% -9.71% -8.06% 16.53% 26.29% -
  Horiz. % 143.30% 128.09% 122.16% 135.31% 147.16% 126.29% 100.00%
DY 6.25 5.60 5.14 5.05 5.19 5.18 4.89 17.79%
  QoQ % 11.61% 8.95% 1.78% -2.70% 0.19% 5.93% -
  Horiz. % 127.81% 114.52% 105.11% 103.27% 106.13% 105.93% 100.00%
P/NAPS 1.05 1.19 1.24 1.28 1.32 1.28 1.29 -12.83%
  QoQ % -11.76% -4.03% -3.12% -3.03% 3.13% -0.78% -
  Horiz. % 81.40% 92.25% 96.12% 99.22% 102.33% 99.22% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 24/03/20 26/12/19 26/08/19 27/06/19 28/03/19 27/12/18 -
Price 3.2200 2.6600 3.6600 3.9100 3.8800 3.9500 3.7100 -
P/RPS 1.47 1.19 1.61 1.68 1.64 1.69 1.63 -6.66%
  QoQ % 23.53% -26.09% -4.17% 2.44% -2.96% 3.68% -
  Horiz. % 90.18% 73.01% 98.77% 103.07% 100.61% 103.68% 100.00%
P/EPS 18.08 14.99 19.85 18.80 17.63 20.90 23.35 -15.69%
  QoQ % 20.61% -24.48% 5.59% 6.64% -15.65% -10.49% -
  Horiz. % 77.43% 64.20% 85.01% 80.51% 75.50% 89.51% 100.00%
EY 5.53 6.67 5.04 5.32 5.67 4.79 4.28 18.65%
  QoQ % -17.09% 32.34% -5.26% -6.17% 18.37% 11.92% -
  Horiz. % 129.21% 155.84% 117.76% 124.30% 132.48% 111.92% 100.00%
DY 6.21 7.52 5.46 5.12 5.15 5.06 5.39 9.91%
  QoQ % -17.42% 37.73% 6.64% -0.58% 1.78% -6.12% -
  Horiz. % 115.21% 139.52% 101.30% 94.99% 95.55% 93.88% 100.00%
P/NAPS 1.06 0.89 1.17 1.26 1.33 1.31 1.17 -6.38%
  QoQ % 19.10% -23.93% -7.14% -5.26% 1.53% 11.97% -
  Horiz. % 90.60% 76.07% 100.00% 107.69% 113.68% 111.97% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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