Highlights

[APOLLO] YoY Quarter 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 -     20.26%    YoY -     45.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 45,140 40,183 43,119 46,733 49,982 49,932 51,610 -2.21%
  YoY % 12.34% -6.81% -7.73% -6.50% 0.10% -3.25% -
  Horiz. % 87.46% 77.86% 83.55% 90.55% 96.85% 96.75% 100.00%
PBT 6,734 4,475 5,672 4,725 8,615 12,912 8,285 -3.39%
  YoY % 50.48% -21.10% 20.04% -45.15% -33.28% 55.85% -
  Horiz. % 81.28% 54.01% 68.46% 57.03% 103.98% 155.85% 100.00%
Tax -2,050 -1,258 -1,489 -964 -2,916 -1,726 -2,569 -3.69%
  YoY % -62.96% 15.51% -54.46% 66.94% -68.95% 32.81% -
  Horiz. % 79.80% 48.97% 57.96% 37.52% 113.51% 67.19% 100.00%
NP 4,684 3,217 4,183 3,761 5,699 11,186 5,716 -3.26%
  YoY % 45.60% -23.09% 11.22% -34.01% -49.05% 95.70% -
  Horiz. % 81.95% 56.28% 73.18% 65.80% 99.70% 195.70% 100.00%
NP to SH 4,684 3,217 4,183 3,761 5,699 11,186 5,716 -3.26%
  YoY % 45.60% -23.09% 11.22% -34.01% -49.05% 95.70% -
  Horiz. % 81.95% 56.28% 73.18% 65.80% 99.70% 195.70% 100.00%
Tax Rate 30.44 % 28.11 % 26.25 % 20.40 % 33.85 % 13.37 % 31.01 % -0.31%
  YoY % 8.29% 7.09% 28.68% -39.73% 153.18% -56.88% -
  Horiz. % 98.16% 90.65% 84.65% 65.79% 109.16% 43.12% 100.00%
Total Cost 40,456 36,966 38,936 42,972 44,283 38,746 45,894 -2.08%
  YoY % 9.44% -5.06% -9.39% -2.96% 14.29% -15.58% -
  Horiz. % 88.15% 80.55% 84.84% 93.63% 96.49% 84.42% 100.00%
Net Worth 247,999 247,999 247,999 256,000 263,199 259,200 249,599 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 247,999 247,999 247,999 256,000 263,199 259,200 249,599 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 10.38 % 8.01 % 9.70 % 8.05 % 11.40 % 22.40 % 11.08 % -1.08%
  YoY % 29.59% -17.42% 20.50% -29.39% -49.11% 102.17% -
  Horiz. % 93.68% 72.29% 87.55% 72.65% 102.89% 202.17% 100.00%
ROE 1.89 % 1.30 % 1.69 % 1.47 % 2.17 % 4.32 % 2.29 % -3.15%
  YoY % 45.38% -23.08% 14.97% -32.26% -49.77% 88.65% -
  Horiz. % 82.53% 56.77% 73.80% 64.19% 94.76% 188.65% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 56.43 50.23 53.90 58.42 62.48 62.42 64.51 -2.20%
  YoY % 12.34% -6.81% -7.74% -6.50% 0.10% -3.24% -
  Horiz. % 87.47% 77.86% 83.55% 90.56% 96.85% 96.76% 100.00%
EPS 5.86 4.02 5.23 4.70 7.12 13.98 7.15 -3.26%
  YoY % 45.77% -23.14% 11.28% -33.99% -49.07% 95.52% -
  Horiz. % 81.96% 56.22% 73.15% 65.73% 99.58% 195.52% 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 3.1000 3.1000 3.1000 3.2000 3.2900 3.2400 3.1200 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 56.43 50.23 53.90 58.42 62.48 62.42 64.51 -2.20%
  YoY % 12.34% -6.81% -7.74% -6.50% 0.10% -3.24% -
  Horiz. % 87.47% 77.86% 83.55% 90.56% 96.85% 96.76% 100.00%
EPS 5.86 4.02 5.23 4.70 7.12 13.98 7.15 -3.26%
  YoY % 45.77% -23.14% 11.28% -33.99% -49.07% 95.52% -
  Horiz. % 81.96% 56.22% 73.15% 65.73% 99.58% 195.52% 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 3.1000 3.1000 3.1000 3.2000 3.2900 3.2400 3.1200 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 3.8000 3.9600 4.2500 5.2000 6.1100 4.7000 4.9800 -
P/RPS 6.73 7.88 7.89 8.90 9.78 7.53 7.72 -2.26%
  YoY % -14.59% -0.13% -11.35% -9.00% 29.88% -2.46% -
  Horiz. % 87.18% 102.07% 102.20% 115.28% 126.68% 97.54% 100.00%
P/EPS 64.90 98.48 81.28 110.61 85.77 33.61 69.70 -1.18%
  YoY % -34.10% 21.16% -26.52% 28.96% 155.19% -51.78% -
  Horiz. % 93.11% 141.29% 116.61% 158.69% 123.06% 48.22% 100.00%
EY 1.54 1.02 1.23 0.90 1.17 2.98 1.43 1.24%
  YoY % 50.98% -17.07% 36.67% -23.08% -60.74% 108.39% -
  Horiz. % 107.69% 71.33% 86.01% 62.94% 81.82% 208.39% 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 1.23 1.28 1.37 1.62 1.86 1.45 1.60 -4.28%
  YoY % -3.91% -6.57% -15.43% -12.90% 28.28% -9.37% -
  Horiz. % 76.88% 80.00% 85.62% 101.25% 116.25% 90.62% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 27/08/20 26/08/19 27/08/18 24/08/17 29/08/16 27/08/15 28/08/14 -
Price 3.8100 3.9100 4.3600 5.0500 6.1200 4.5000 5.1800 -
P/RPS 6.75 7.78 8.09 8.64 9.80 7.21 8.03 -2.85%
  YoY % -13.24% -3.83% -6.37% -11.84% 35.92% -10.21% -
  Horiz. % 84.06% 96.89% 100.75% 107.60% 122.04% 89.79% 100.00%
P/EPS 65.07 97.23 83.39 107.42 85.91 32.18 72.50 -1.78%
  YoY % -33.08% 16.60% -22.37% 25.04% 166.97% -55.61% -
  Horiz. % 89.75% 134.11% 115.02% 148.17% 118.50% 44.39% 100.00%
EY 1.54 1.03 1.20 0.93 1.16 3.11 1.38 1.84%
  YoY % 49.51% -14.17% 29.03% -19.83% -62.70% 125.36% -
  Horiz. % 111.59% 74.64% 86.96% 67.39% 84.06% 225.36% 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 1.23 1.26 1.41 1.58 1.86 1.39 1.66 -4.87%
  YoY % -2.38% -10.64% -10.76% -15.05% 33.81% -16.27% -
  Horiz. % 74.10% 75.90% 84.94% 95.18% 112.05% 83.73% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS