Highlights

[APOLLO] QoQ TTM Result on 2020-07-31 [#1]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     10.30%    YoY -     -5.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 179,891 174,934 179,108 181,615 185,900 188,836 187,077 -2.58%
  QoQ % 2.83% -2.33% -1.38% -2.31% -1.55% 0.94% -
  Horiz. % 96.16% 93.51% 95.74% 97.08% 99.37% 100.94% 100.00%
PBT 22,202 19,943 19,625 20,065 22,558 23,755 20,865 4.23%
  QoQ % 11.33% 1.62% -2.19% -11.05% -5.04% 13.85% -
  Horiz. % 106.41% 95.58% 94.06% 96.17% 108.11% 113.85% 100.00%
Tax -6,491 -5,699 -5,432 -5,318 -5,922 -6,153 -5,744 8.50%
  QoQ % -13.90% -4.92% -2.14% 10.20% 3.75% -7.12% -
  Horiz. % 113.00% 99.22% 94.57% 92.58% 103.10% 107.12% 100.00%
NP 15,711 14,244 14,193 14,747 16,636 17,602 15,121 2.59%
  QoQ % 10.30% 0.36% -3.76% -11.35% -5.49% 16.41% -
  Horiz. % 103.90% 94.20% 93.86% 97.53% 110.02% 116.41% 100.00%
NP to SH 15,711 14,244 14,193 14,747 16,636 17,602 15,121 2.59%
  QoQ % 10.30% 0.36% -3.76% -11.35% -5.49% 16.41% -
  Horiz. % 103.90% 94.20% 93.86% 97.53% 110.02% 116.41% 100.00%
Tax Rate 29.24 % 28.58 % 27.68 % 26.50 % 26.25 % 25.90 % 27.53 % 4.10%
  QoQ % 2.31% 3.25% 4.45% 0.95% 1.35% -5.92% -
  Horiz. % 106.21% 103.81% 100.54% 96.26% 95.35% 94.08% 100.00%
Total Cost 164,180 160,690 164,915 166,868 169,264 171,234 171,956 -3.04%
  QoQ % 2.17% -2.56% -1.17% -1.42% -1.15% -0.42% -
  Horiz. % 95.48% 93.45% 95.91% 97.04% 98.43% 99.58% 100.00%
Net Worth 247,999 243,199 239,200 251,200 247,999 232,800 241,599 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 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 % 101.84 % 112.33 % 112.73 % 108.50 % 96.18 % 90.90 % 105.81 % -2.52%
  QoQ % -9.34% -0.35% 3.90% 12.81% 5.81% -14.09% -
  Horiz. % 96.25% 106.16% 106.54% 102.54% 90.90% 85.91% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 247,999 243,199 239,200 251,200 247,999 232,800 241,599 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 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
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 8.73 % 8.14 % 7.92 % 8.12 % 8.95 % 9.32 % 8.08 % 5.30%
  QoQ % 7.25% 2.78% -2.46% -9.27% -3.97% 15.35% -
  Horiz. % 108.04% 100.74% 98.02% 100.50% 110.77% 115.35% 100.00%
ROE 6.34 % 5.86 % 5.93 % 5.87 % 6.71 % 7.56 % 6.26 % 0.85%
  QoQ % 8.19% -1.18% 1.02% -12.52% -11.24% 20.77% -
  Horiz. % 101.28% 93.61% 94.73% 93.77% 107.19% 120.77% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 224.86 218.67 223.89 227.02 232.38 236.05 233.85 -2.58%
  QoQ % 2.83% -2.33% -1.38% -2.31% -1.55% 0.94% -
  Horiz. % 96.16% 93.51% 95.74% 97.08% 99.37% 100.94% 100.00%
EPS 19.64 17.81 17.74 18.43 20.80 22.00 18.90 2.60%
  QoQ % 10.28% 0.39% -3.74% -11.39% -5.45% 16.40% -
  Horiz. % 103.92% 94.23% 93.86% 97.51% 110.05% 116.40% 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 3.1000 3.0400 2.9900 3.1400 3.1000 2.9100 3.0200 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 224.86 218.67 223.89 227.02 232.38 236.05 233.85 -2.58%
  QoQ % 2.83% -2.33% -1.38% -2.31% -1.55% 0.94% -
  Horiz. % 96.16% 93.51% 95.74% 97.08% 99.37% 100.94% 100.00%
EPS 19.64 17.81 17.74 18.43 20.80 22.00 18.90 2.60%
  QoQ % 10.28% 0.39% -3.74% -11.39% -5.45% 16.40% -
  Horiz. % 103.92% 94.23% 93.86% 97.51% 110.05% 116.40% 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 3.1000 3.0400 2.9900 3.1400 3.1000 2.9100 3.0200 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 3.8000 3.2000 3.5700 3.8900 3.9600 3.8500 3.8600 -
P/RPS 1.69 1.46 1.59 1.71 1.70 1.63 1.65 1.61%
  QoQ % 15.75% -8.18% -7.02% 0.59% 4.29% -1.21% -
  Horiz. % 102.42% 88.48% 96.36% 103.64% 103.03% 98.79% 100.00%
P/EPS 19.35 17.97 20.12 21.10 19.04 17.50 20.42 -3.53%
  QoQ % 7.68% -10.69% -4.64% 10.82% 8.80% -14.30% -
  Horiz. % 94.76% 88.00% 98.53% 103.33% 93.24% 85.70% 100.00%
EY 5.17 5.56 4.97 4.74 5.25 5.71 4.90 3.64%
  QoQ % -7.01% 11.87% 4.85% -9.71% -8.06% 16.53% -
  Horiz. % 105.51% 113.47% 101.43% 96.73% 107.14% 116.53% 100.00%
DY 5.26 6.25 5.60 5.14 5.05 5.19 5.18 1.03%
  QoQ % -15.84% 11.61% 8.95% 1.78% -2.70% 0.19% -
  Horiz. % 101.54% 120.66% 108.11% 99.23% 97.49% 100.19% 100.00%
P/NAPS 1.23 1.05 1.19 1.24 1.28 1.32 1.28 -2.62%
  QoQ % 17.14% -11.76% -4.03% -3.12% -3.03% 3.13% -
  Horiz. % 96.09% 82.03% 92.97% 96.88% 100.00% 103.13% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 27/08/20 29/06/20 24/03/20 26/12/19 26/08/19 27/06/19 28/03/19 -
Price 3.8100 3.2200 2.6600 3.6600 3.9100 3.8800 3.9500 -
P/RPS 1.69 1.47 1.19 1.61 1.68 1.64 1.69 -
  QoQ % 14.97% 23.53% -26.09% -4.17% 2.44% -2.96% -
  Horiz. % 100.00% 86.98% 70.41% 95.27% 99.41% 97.04% 100.00%
P/EPS 19.40 18.08 14.99 19.85 18.80 17.63 20.90 -4.85%
  QoQ % 7.30% 20.61% -24.48% 5.59% 6.64% -15.65% -
  Horiz. % 92.82% 86.51% 71.72% 94.98% 89.95% 84.35% 100.00%
EY 5.15 5.53 6.67 5.04 5.32 5.67 4.79 4.95%
  QoQ % -6.87% -17.09% 32.34% -5.26% -6.17% 18.37% -
  Horiz. % 107.52% 115.45% 139.25% 105.22% 111.06% 118.37% 100.00%
DY 5.25 6.21 7.52 5.46 5.12 5.15 5.06 2.49%
  QoQ % -15.46% -17.42% 37.73% 6.64% -0.58% 1.78% -
  Horiz. % 103.75% 122.73% 148.62% 107.91% 101.19% 101.78% 100.00%
P/NAPS 1.23 1.06 0.89 1.17 1.26 1.33 1.31 -4.12%
  QoQ % 16.04% 19.10% -23.93% -7.14% -5.26% 1.53% -
  Horiz. % 93.89% 80.92% 67.94% 89.31% 96.18% 101.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

393  408  625  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.29+0.025 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 LUSTER 0.19-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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