[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- -15.13%
YoY- 24.98%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 156,036 190,387 181,729 186,570 180,560 174,934 175,386 -7.50%
PBT 2,172 23,282 20,232 21,780 26,936 19,943 19,342 -76.75%
Tax -1,484 -5,942 -4,946 -5,878 -8,200 -5,699 -5,544 -58.49%
NP 688 17,340 15,285 15,902 18,736 14,244 13,798 -86.47%
-
NP to SH 688 17,340 15,285 15,902 18,736 14,244 13,798 -86.47%
-
Tax Rate 68.32% 25.52% 24.45% 26.99% 30.44% 28.58% 28.66% -
Total Cost 155,348 173,047 166,444 170,668 161,824 160,690 161,588 -2.59%
-
Net Worth 236,800 236,800 230,400 251,200 247,999 243,199 239,200 -0.67%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 20,000 - - - 16,000 - -
Div Payout % - 115.34% - - - 112.33% - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 236,800 236,800 230,400 251,200 247,999 243,199 239,200 -0.67%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 0.44% 9.11% 8.41% 8.52% 10.38% 8.14% 7.87% -
ROE 0.29% 7.32% 6.63% 6.33% 7.55% 5.86% 5.77% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 195.05 237.98 227.16 233.21 225.70 218.67 219.23 -7.50%
EPS 0.00 21.67 19.11 19.88 23.44 17.81 17.24 -
DPS 0.00 25.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.96 2.96 2.88 3.14 3.10 3.04 2.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 195.05 237.98 227.16 233.21 225.70 218.67 219.23 -7.50%
EPS 0.86 21.68 19.11 19.88 23.42 17.81 17.25 -86.47%
DPS 0.00 25.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.96 2.96 2.88 3.14 3.10 3.04 2.99 -0.67%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 3.93 3.78 3.69 4.19 3.80 3.20 3.57 -
P/RPS 2.01 1.59 1.62 1.80 1.68 1.46 1.63 15.00%
P/EPS 456.98 17.44 19.31 21.08 16.23 17.97 20.70 688.44%
EY 0.22 5.73 5.18 4.74 6.16 5.56 4.83 -87.26%
DY 0.00 6.61 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 1.33 1.28 1.28 1.33 1.23 1.05 1.19 7.70%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 30/06/21 30/03/21 29/12/20 27/08/20 29/06/20 24/03/20 -
Price 4.14 3.87 3.76 3.80 3.81 3.22 2.66 -
P/RPS 2.12 1.63 1.66 1.63 1.69 1.47 1.21 45.38%
P/EPS 481.40 17.85 19.68 19.12 16.27 18.08 15.42 893.55%
EY 0.21 5.60 5.08 5.23 6.15 5.53 6.48 -89.85%
DY 0.00 6.46 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 1.40 1.31 1.31 1.21 1.23 1.06 0.89 35.29%

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