Highlights

[APOLLO] YoY Quarter Result on 2020-01-31 [#3]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 24-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     26.77%    YoY -     -12.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 48,934 51,441 46,189 51,212 51,314 57,055 55,592 -2.10%
  YoY % -4.87% 11.37% -9.81% -0.20% -10.06% 2.63% -
  Horiz. % 88.02% 92.53% 83.09% 92.12% 92.30% 102.63% 100.00%
PBT 5,730 6,170 2,627 5,756 8,003 11,899 11,823 -11.37%
  YoY % -7.13% 134.87% -54.36% -28.08% -32.74% 0.64% -
  Horiz. % 48.46% 52.19% 22.22% 48.68% 67.69% 100.64% 100.00%
Tax -1,743 -1,629 -497 -616 -799 -3,670 -2,753 -7.33%
  YoY % -7.00% -227.77% 19.32% 22.90% 78.23% -33.31% -
  Horiz. % 63.31% 59.17% 18.05% 22.38% 29.02% 133.31% 100.00%
NP 3,987 4,541 2,130 5,140 7,204 8,229 9,070 -12.80%
  YoY % -12.20% 113.19% -58.56% -28.65% -12.46% -9.27% -
  Horiz. % 43.96% 50.07% 23.48% 56.67% 79.43% 90.73% 100.00%
NP to SH 3,987 4,541 2,130 5,140 7,204 8,229 9,070 -12.80%
  YoY % -12.20% 113.19% -58.56% -28.65% -12.46% -9.27% -
  Horiz. % 43.96% 50.07% 23.48% 56.67% 79.43% 90.73% 100.00%
Tax Rate 30.42 % 26.40 % 18.92 % 10.70 % 9.98 % 30.84 % 23.29 % 4.55%
  YoY % 15.23% 39.53% 76.82% 7.21% -67.64% 32.42% -
  Horiz. % 130.61% 113.35% 81.24% 45.94% 42.85% 132.42% 100.00%
Total Cost 44,947 46,900 44,059 46,072 44,110 48,826 46,522 -0.57%
  YoY % -4.16% 6.45% -4.37% 4.45% -9.66% 4.95% -
  Horiz. % 96.61% 100.81% 94.71% 99.03% 94.82% 104.95% 100.00%
Net Worth 239,200 241,599 241,599 248,799 256,000 242,399 236,800 0.17%
  YoY % -0.99% 0.00% -2.89% -2.81% 5.61% 2.36% -
  Horiz. % 101.01% 102.03% 102.03% 105.07% 108.11% 102.36% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 239,200 241,599 241,599 248,799 256,000 242,399 236,800 0.17%
  YoY % -0.99% 0.00% -2.89% -2.81% 5.61% 2.36% -
  Horiz. % 101.01% 102.03% 102.03% 105.07% 108.11% 102.36% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 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
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 8.15 % 8.83 % 4.61 % 10.04 % 14.04 % 14.42 % 16.32 % -10.92%
  YoY % -7.70% 91.54% -54.08% -28.49% -2.64% -11.64% -
  Horiz. % 49.94% 54.11% 28.25% 61.52% 86.03% 88.36% 100.00%
ROE 1.67 % 1.88 % 0.88 % 2.07 % 2.81 % 3.39 % 3.83 % -12.91%
  YoY % -11.17% 113.64% -57.49% -26.33% -17.11% -11.49% -
  Horiz. % 43.60% 49.09% 22.98% 54.05% 73.37% 88.51% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 61.17 64.30 57.74 64.02 64.14 71.32 69.49 -2.10%
  YoY % -4.87% 11.36% -9.81% -0.19% -10.07% 2.63% -
  Horiz. % 88.03% 92.53% 83.09% 92.13% 92.30% 102.63% 100.00%
EPS 4.98 5.68 2.66 6.43 9.01 10.29 11.34 -12.81%
  YoY % -12.32% 113.53% -58.63% -28.63% -12.44% -9.26% -
  Horiz. % 43.92% 50.09% 23.46% 56.70% 79.45% 90.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9900 3.0200 3.0200 3.1100 3.2000 3.0300 2.9600 0.17%
  YoY % -0.99% 0.00% -2.89% -2.81% 5.61% 2.36% -
  Horiz. % 101.01% 102.03% 102.03% 105.07% 108.11% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 61.17 64.30 57.74 64.02 64.14 71.32 69.49 -2.10%
  YoY % -4.87% 11.36% -9.81% -0.19% -10.07% 2.63% -
  Horiz. % 88.03% 92.53% 83.09% 92.13% 92.30% 102.63% 100.00%
EPS 4.98 5.68 2.66 6.43 9.01 10.29 11.34 -12.81%
  YoY % -12.32% 113.53% -58.63% -28.63% -12.44% -9.26% -
  Horiz. % 43.92% 50.09% 23.46% 56.70% 79.45% 90.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9900 3.0200 3.0200 3.1100 3.2000 3.0300 2.9600 0.17%
  YoY % -0.99% 0.00% -2.89% -2.81% 5.61% 2.36% -
  Horiz. % 101.01% 102.03% 102.03% 105.07% 108.11% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 3.5700 3.8600 4.4400 5.0200 5.8200 4.3200 4.5800 -
P/RPS 5.84 6.00 7.69 7.84 9.07 6.06 6.59 -1.99%
  YoY % -2.67% -21.98% -1.91% -13.56% 49.67% -8.04% -
  Horiz. % 88.62% 91.05% 116.69% 118.97% 137.63% 91.96% 100.00%
P/EPS 71.63 68.00 166.76 78.13 64.63 42.00 40.40 10.01%
  YoY % 5.34% -59.22% 113.44% 20.89% 53.88% 3.96% -
  Horiz. % 177.30% 168.32% 412.77% 193.39% 159.98% 103.96% 100.00%
EY 1.40 1.47 0.60 1.28 1.55 2.38 2.48 -9.09%
  YoY % -4.76% 145.00% -53.12% -17.42% -34.87% -4.03% -
  Horiz. % 56.45% 59.27% 24.19% 51.61% 62.50% 95.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.28 1.47 1.61 1.82 1.43 1.55 -4.31%
  YoY % -7.03% -12.93% -8.70% -11.54% 27.27% -7.74% -
  Horiz. % 76.77% 82.58% 94.84% 103.87% 117.42% 92.26% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 24/03/20 28/03/19 28/03/18 30/03/17 30/03/16 30/03/15 28/03/14 -
Price 2.6600 3.9500 4.0300 5.1400 6.2000 4.3200 4.6800 -
P/RPS 4.35 6.14 6.98 8.03 9.67 6.06 6.73 -7.01%
  YoY % -29.15% -12.03% -13.08% -16.96% 59.57% -9.96% -
  Horiz. % 64.64% 91.23% 103.71% 119.32% 143.68% 90.04% 100.00%
P/EPS 53.37 69.59 151.36 80.00 68.85 42.00 41.28 4.37%
  YoY % -23.31% -54.02% 89.20% 16.19% 63.93% 1.74% -
  Horiz. % 129.29% 168.58% 366.67% 193.80% 166.79% 101.74% 100.00%
EY 1.87 1.44 0.66 1.25 1.45 2.38 2.42 -4.20%
  YoY % 29.86% 118.18% -47.20% -13.79% -39.08% -1.65% -
  Horiz. % 77.27% 59.50% 27.27% 51.65% 59.92% 98.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 1.31 1.33 1.65 1.94 1.43 1.58 -9.12%
  YoY % -32.06% -1.50% -19.39% -14.95% 35.66% -9.49% -
  Horiz. % 56.33% 82.91% 84.18% 104.43% 122.78% 90.51% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers