[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2020 [#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- 31.54%
YoY- 45.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 190,387 181,729 186,570 180,560 174,934 175,386 165,212 9.92%
PBT 23,282 20,232 21,780 26,936 19,943 19,342 17,554 20.73%
Tax -5,942 -4,946 -5,878 -8,200 -5,699 -5,544 -4,830 14.82%
NP 17,340 15,285 15,902 18,736 14,244 13,798 12,724 22.94%
-
NP to SH 17,340 15,285 15,902 18,736 14,244 13,798 12,724 22.94%
-
Tax Rate 25.52% 24.45% 26.99% 30.44% 28.58% 28.66% 27.52% -
Total Cost 173,047 166,444 170,668 161,824 160,690 161,588 152,488 8.80%
-
Net Worth 236,800 230,400 251,200 247,999 243,199 239,200 251,200 -3.86%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 20,000 - - - 16,000 - - -
Div Payout % 115.34% - - - 112.33% - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 236,800 230,400 251,200 247,999 243,199 239,200 251,200 -3.86%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 9.11% 8.41% 8.52% 10.38% 8.14% 7.87% 7.70% -
ROE 7.32% 6.63% 6.33% 7.55% 5.86% 5.77% 5.07% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 237.98 227.16 233.21 225.70 218.67 219.23 206.52 9.92%
EPS 21.67 19.11 19.88 23.44 17.81 17.24 15.90 22.94%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.96 2.88 3.14 3.10 3.04 2.99 3.14 -3.86%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 237.98 227.16 233.21 225.70 218.67 219.23 206.52 9.92%
EPS 21.68 19.11 19.88 23.42 17.81 17.25 15.91 22.93%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.96 2.88 3.14 3.10 3.04 2.99 3.14 -3.86%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 3.78 3.69 4.19 3.80 3.20 3.57 3.89 -
P/RPS 1.59 1.62 1.80 1.68 1.46 1.63 1.88 -10.57%
P/EPS 17.44 19.31 21.08 16.23 17.97 20.70 24.46 -20.20%
EY 5.73 5.18 4.74 6.16 5.56 4.83 4.09 25.23%
DY 6.61 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 1.28 1.28 1.33 1.23 1.05 1.19 1.24 2.14%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/06/21 30/03/21 29/12/20 27/08/20 29/06/20 24/03/20 26/12/19 -
Price 3.87 3.76 3.80 3.81 3.22 2.66 3.66 -
P/RPS 1.63 1.66 1.63 1.69 1.47 1.21 1.77 -5.34%
P/EPS 17.85 19.68 19.12 16.27 18.08 15.42 23.01 -15.58%
EY 5.60 5.08 5.23 6.15 5.53 6.48 4.35 18.35%
DY 6.46 0.00 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 1.31 1.31 1.21 1.23 1.06 0.89 1.17 7.83%

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