[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2022 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 286.35%
YoY- -46.41%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 251,526 221,844 188,266 174,565 153,294 156,036 190,387 20.34%
PBT 36,640 22,952 13,329 12,076 3,742 2,172 23,282 35.18%
Tax -8,590 -4,708 -3,358 -3,885 -1,622 -1,484 -5,942 27.76%
NP 28,050 18,244 9,971 8,190 2,120 688 17,340 37.68%
-
NP to SH 28,050 18,244 9,971 8,190 2,120 688 17,340 37.68%
-
Tax Rate 23.44% 20.51% 25.19% 32.17% 43.35% 68.32% 25.52% -
Total Cost 223,476 203,600 178,295 166,374 151,174 155,348 173,047 18.53%
-
Net Worth 240,799 231,200 227,199 222,399 237,600 236,800 236,800 1.11%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - 12,000 - - - 20,000 -
Div Payout % - - 120.35% - - - 115.34% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 240,799 231,200 227,199 222,399 237,600 236,800 236,800 1.11%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 11.15% 8.22% 5.30% 4.69% 1.38% 0.44% 9.11% -
ROE 11.65% 7.89% 4.39% 3.68% 0.89% 0.29% 7.32% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 314.41 277.31 235.33 218.21 191.62 195.05 237.98 20.34%
EPS 35.06 22.80 12.46 10.24 2.66 0.00 21.67 37.69%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 25.00 -
NAPS 3.01 2.89 2.84 2.78 2.97 2.96 2.96 1.11%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 314.41 277.31 235.33 218.21 191.62 195.05 237.98 20.34%
EPS 35.06 22.81 12.46 10.24 2.65 0.86 21.68 37.65%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 25.00 -
NAPS 3.01 2.89 2.84 2.78 2.97 2.96 2.96 1.11%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 3.81 3.68 3.85 3.61 4.23 3.93 3.78 -
P/RPS 1.21 1.33 1.64 1.65 2.21 2.01 1.59 -16.60%
P/EPS 10.87 16.14 30.89 35.26 159.62 456.98 17.44 -26.97%
EY 9.20 6.20 3.24 2.84 0.63 0.22 5.73 36.99%
DY 0.00 0.00 3.90 0.00 0.00 0.00 6.61 -
P/NAPS 1.27 1.27 1.36 1.30 1.42 1.33 1.28 -0.52%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 27/09/22 24/06/22 29/03/22 24/12/21 29/09/21 30/06/21 -
Price 3.64 3.60 3.89 3.70 3.66 4.14 3.87 -
P/RPS 1.16 1.30 1.65 1.70 1.91 2.12 1.63 -20.24%
P/EPS 10.38 15.79 31.21 36.14 138.11 481.40 17.85 -30.26%
EY 9.63 6.33 3.20 2.77 0.72 0.21 5.60 43.39%
DY 0.00 0.00 3.86 0.00 0.00 0.00 6.46 -
P/NAPS 1.21 1.25 1.37 1.33 1.23 1.40 1.31 -5.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment