[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 82.97%
YoY- 2551.74%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 257,106 262,454 251,526 221,844 188,266 174,565 153,294 41.29%
PBT 39,881 41,073 36,640 22,952 13,329 12,076 3,742 386.39%
Tax -8,233 -7,948 -8,590 -4,708 -3,358 -3,885 -1,622 196.23%
NP 31,648 33,125 28,050 18,244 9,971 8,190 2,120 509.28%
-
NP to SH 31,648 33,125 28,050 18,244 9,971 8,190 2,120 509.28%
-
Tax Rate 20.64% 19.35% 23.44% 20.51% 25.19% 32.17% 43.35% -
Total Cost 225,458 229,329 223,476 203,600 178,295 166,374 151,174 30.63%
-
Net Worth 238,400 232,000 240,799 231,200 227,199 222,399 237,600 0.22%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 20,000 - - - 12,000 - - -
Div Payout % 63.20% - - - 120.35% - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 238,400 232,000 240,799 231,200 227,199 222,399 237,600 0.22%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 12.31% 12.62% 11.15% 8.22% 5.30% 4.69% 1.38% -
ROE 13.28% 14.28% 11.65% 7.89% 4.39% 3.68% 0.89% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 321.38 328.07 314.41 277.31 235.33 218.21 191.62 41.29%
EPS 39.56 41.41 35.06 22.80 12.46 10.24 2.66 507.75%
DPS 25.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.98 2.90 3.01 2.89 2.84 2.78 2.97 0.22%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 321.38 328.07 314.41 277.31 235.33 218.21 191.62 41.29%
EPS 39.56 41.41 35.06 22.81 12.46 10.24 2.65 509.28%
DPS 25.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.98 2.90 3.01 2.89 2.84 2.78 2.97 0.22%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 4.00 4.07 3.81 3.68 3.85 3.61 4.23 -
P/RPS 1.24 1.24 1.21 1.33 1.64 1.65 2.21 -32.04%
P/EPS 10.11 9.83 10.87 16.14 30.89 35.26 159.62 -84.19%
EY 9.89 10.17 9.20 6.20 3.24 2.84 0.63 530.12%
DY 6.25 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 1.34 1.40 1.27 1.27 1.36 1.30 1.42 -3.80%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 23/06/23 28/03/23 22/12/22 27/09/22 24/06/22 29/03/22 24/12/21 -
Price 4.25 3.90 3.64 3.60 3.89 3.70 3.66 -
P/RPS 1.32 1.19 1.16 1.30 1.65 1.70 1.91 -21.88%
P/EPS 10.74 9.42 10.38 15.79 31.21 36.14 138.11 -81.86%
EY 9.31 10.62 9.63 6.33 3.20 2.77 0.72 453.49%
DY 5.88 0.00 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 1.43 1.34 1.21 1.25 1.37 1.33 1.23 10.59%

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