Highlights

[APOLLO] QoQ TTM Result on 2018-10-31 [#2]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     10.59%    YoY -     -17.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 185,900 188,836 187,077 181,825 187,204 190,818 204,605 -6.21%
  QoQ % -1.55% 0.94% 2.89% -2.87% -1.89% -6.74% -
  Horiz. % 90.86% 92.29% 91.43% 88.87% 91.50% 93.26% 100.00%
PBT 22,558 23,755 20,865 17,322 15,672 14,725 16,754 22.00%
  QoQ % -5.04% 13.85% 20.45% 10.53% 6.43% -12.11% -
  Horiz. % 134.64% 141.79% 124.54% 103.39% 93.54% 87.89% 100.00%
Tax -5,922 -6,153 -5,744 -4,612 -4,179 -3,654 -4,346 22.98%
  QoQ % 3.75% -7.12% -24.54% -10.36% -14.37% 15.92% -
  Horiz. % 136.26% 141.58% 132.17% 106.12% 96.16% 84.08% 100.00%
NP 16,636 17,602 15,121 12,710 11,493 11,071 12,408 21.66%
  QoQ % -5.49% 16.41% 18.97% 10.59% 3.81% -10.78% -
  Horiz. % 134.07% 141.86% 121.86% 102.43% 92.63% 89.22% 100.00%
NP to SH 16,636 17,602 15,121 12,710 11,493 11,071 12,408 21.66%
  QoQ % -5.49% 16.41% 18.97% 10.59% 3.81% -10.78% -
  Horiz. % 134.07% 141.86% 121.86% 102.43% 92.63% 89.22% 100.00%
Tax Rate 26.25 % 25.90 % 27.53 % 26.63 % 26.67 % 24.81 % 25.94 % 0.80%
  QoQ % 1.35% -5.92% 3.38% -0.15% 7.50% -4.36% -
  Horiz. % 101.20% 99.85% 106.13% 102.66% 102.81% 95.64% 100.00%
Total Cost 169,264 171,234 171,956 169,115 175,711 179,747 192,197 -8.14%
  QoQ % -1.15% -0.42% 1.68% -3.75% -2.25% -6.48% -
  Horiz. % 88.07% 89.09% 89.47% 87.99% 91.42% 93.52% 100.00%
Net Worth 247,999 232,800 241,599 252,800 247,999 243,999 241,599 1.76%
  QoQ % 6.53% -3.64% -4.43% 1.94% 1.64% 0.99% -
  Horiz. % 102.65% 96.36% 100.00% 104.64% 102.65% 100.99% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 16,000 16,000 16,000 16,000 16,000 16,000 20,000 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 100.00%
Div Payout % 96.18 % 90.90 % 105.81 % 125.89 % 139.22 % 144.52 % 161.19 % -29.19%
  QoQ % 5.81% -14.09% -15.95% -9.57% -3.67% -10.34% -
  Horiz. % 59.67% 56.39% 65.64% 78.10% 86.37% 89.66% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 247,999 232,800 241,599 252,800 247,999 243,999 241,599 1.76%
  QoQ % 6.53% -3.64% -4.43% 1.94% 1.64% 0.99% -
  Horiz. % 102.65% 96.36% 100.00% 104.64% 102.65% 100.99% 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 8.95 % 9.32 % 8.08 % 6.99 % 6.14 % 5.80 % 6.06 % 29.78%
  QoQ % -3.97% 15.35% 15.59% 13.84% 5.86% -4.29% -
  Horiz. % 147.69% 153.80% 133.33% 115.35% 101.32% 95.71% 100.00%
ROE 6.71 % 7.56 % 6.26 % 5.03 % 4.63 % 4.54 % 5.14 % 19.50%
  QoQ % -11.24% 20.77% 24.45% 8.64% 1.98% -11.67% -
  Horiz. % 130.54% 147.08% 121.79% 97.86% 90.08% 88.33% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 232.38 236.05 233.85 227.28 234.01 238.52 255.76 -6.21%
  QoQ % -1.55% 0.94% 2.89% -2.88% -1.89% -6.74% -
  Horiz. % 90.86% 92.29% 91.43% 88.86% 91.50% 93.26% 100.00%
EPS 20.80 22.00 18.90 15.89 14.37 13.84 15.51 21.67%
  QoQ % -5.45% 16.40% 18.94% 10.58% 3.83% -10.77% -
  Horiz. % 134.11% 141.84% 121.86% 102.45% 92.65% 89.23% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 25.00 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 100.00%
NAPS 3.1000 2.9100 3.0200 3.1600 3.1000 3.0500 3.0200 1.76%
  QoQ % 6.53% -3.64% -4.43% 1.94% 1.64% 0.99% -
  Horiz. % 102.65% 96.36% 100.00% 104.64% 102.65% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 232.38 236.05 233.85 227.28 234.01 238.52 255.76 -6.21%
  QoQ % -1.55% 0.94% 2.89% -2.88% -1.89% -6.74% -
  Horiz. % 90.86% 92.29% 91.43% 88.86% 91.50% 93.26% 100.00%
EPS 20.80 22.00 18.90 15.89 14.37 13.84 15.51 21.67%
  QoQ % -5.45% 16.40% 18.94% 10.58% 3.83% -10.77% -
  Horiz. % 134.11% 141.84% 121.86% 102.45% 92.65% 89.23% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 25.00 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 100.00%
NAPS 3.1000 2.9100 3.0200 3.1600 3.1000 3.0500 3.0200 1.76%
  QoQ % 6.53% -3.64% -4.43% 1.94% 1.64% 0.99% -
  Horiz. % 102.65% 96.36% 100.00% 104.64% 102.65% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 3.9600 3.8500 3.8600 4.0900 4.2500 3.9100 4.4400 -
P/RPS 1.70 1.63 1.65 1.80 1.82 1.64 1.74 -1.54%
  QoQ % 4.29% -1.21% -8.33% -1.10% 10.98% -5.75% -
  Horiz. % 97.70% 93.68% 94.83% 103.45% 104.60% 94.25% 100.00%
P/EPS 19.04 17.50 20.42 25.74 29.58 28.25 28.63 -23.87%
  QoQ % 8.80% -14.30% -20.67% -12.98% 4.71% -1.33% -
  Horiz. % 66.50% 61.12% 71.32% 89.91% 103.32% 98.67% 100.00%
EY 5.25 5.71 4.90 3.88 3.38 3.54 3.49 31.39%
  QoQ % -8.06% 16.53% 26.29% 14.79% -4.52% 1.43% -
  Horiz. % 150.43% 163.61% 140.40% 111.17% 96.85% 101.43% 100.00%
DY 5.05 5.19 5.18 4.89 4.71 5.12 5.63 -7.01%
  QoQ % -2.70% 0.19% 5.93% 3.82% -8.01% -9.06% -
  Horiz. % 89.70% 92.18% 92.01% 86.86% 83.66% 90.94% 100.00%
P/NAPS 1.28 1.32 1.28 1.29 1.37 1.28 1.47 -8.84%
  QoQ % -3.03% 3.13% -0.78% -5.84% 7.03% -12.93% -
  Horiz. % 87.07% 89.80% 87.07% 87.76% 93.20% 87.07% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/08/19 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 28/03/18 -
Price 3.9100 3.8800 3.9500 3.7100 4.3600 4.1600 4.0300 -
P/RPS 1.68 1.64 1.69 1.63 1.86 1.74 1.58 4.19%
  QoQ % 2.44% -2.96% 3.68% -12.37% 6.90% 10.13% -
  Horiz. % 106.33% 103.80% 106.96% 103.16% 117.72% 110.13% 100.00%
P/EPS 18.80 17.63 20.90 23.35 30.35 30.06 25.98 -19.45%
  QoQ % 6.64% -15.65% -10.49% -23.06% 0.96% 15.70% -
  Horiz. % 72.36% 67.86% 80.45% 89.88% 116.82% 115.70% 100.00%
EY 5.32 5.67 4.79 4.28 3.30 3.33 3.85 24.13%
  QoQ % -6.17% 18.37% 11.92% 29.70% -0.90% -13.51% -
  Horiz. % 138.18% 147.27% 124.42% 111.17% 85.71% 86.49% 100.00%
DY 5.12 5.15 5.06 5.39 4.59 4.81 6.20 -12.01%
  QoQ % -0.58% 1.78% -6.12% 17.43% -4.57% -22.42% -
  Horiz. % 82.58% 83.06% 81.61% 86.94% 74.03% 77.58% 100.00%
P/NAPS 1.26 1.33 1.31 1.17 1.41 1.36 1.33 -3.55%
  QoQ % -5.26% 1.53% 11.97% -17.02% 3.68% 2.26% -
  Horiz. % 94.74% 100.00% 98.50% 87.97% 106.02% 102.26% 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