[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 208.14%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 221,844 188,266 174,565 153,294 156,036 190,387 181,729 14.26%
PBT 22,952 13,329 12,076 3,742 2,172 23,282 20,232 8.79%
Tax -4,708 -3,358 -3,885 -1,622 -1,484 -5,942 -4,946 -3.24%
NP 18,244 9,971 8,190 2,120 688 17,340 15,285 12.55%
-
NP to SH 18,244 9,971 8,190 2,120 688 17,340 15,285 12.55%
-
Tax Rate 20.51% 25.19% 32.17% 43.35% 68.32% 25.52% 24.45% -
Total Cost 203,600 178,295 166,374 151,174 155,348 173,047 166,444 14.41%
-
Net Worth 231,200 227,199 222,399 237,600 236,800 236,800 230,400 0.23%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 12,000 - - - 20,000 - -
Div Payout % - 120.35% - - - 115.34% - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 231,200 227,199 222,399 237,600 236,800 236,800 230,400 0.23%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 8.22% 5.30% 4.69% 1.38% 0.44% 9.11% 8.41% -
ROE 7.89% 4.39% 3.68% 0.89% 0.29% 7.32% 6.63% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 277.31 235.33 218.21 191.62 195.05 237.98 227.16 14.26%
EPS 22.80 12.46 10.24 2.66 0.00 21.67 19.11 12.52%
DPS 0.00 15.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 2.89 2.84 2.78 2.97 2.96 2.96 2.88 0.23%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 277.31 235.33 218.21 191.62 195.05 237.98 227.16 14.26%
EPS 22.81 12.46 10.24 2.65 0.86 21.68 19.11 12.55%
DPS 0.00 15.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 2.89 2.84 2.78 2.97 2.96 2.96 2.88 0.23%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 3.68 3.85 3.61 4.23 3.93 3.78 3.69 -
P/RPS 1.33 1.64 1.65 2.21 2.01 1.59 1.62 -12.35%
P/EPS 16.14 30.89 35.26 159.62 456.98 17.44 19.31 -11.29%
EY 6.20 3.24 2.84 0.63 0.22 5.73 5.18 12.76%
DY 0.00 3.90 0.00 0.00 0.00 6.61 0.00 -
P/NAPS 1.27 1.36 1.30 1.42 1.33 1.28 1.28 -0.52%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 24/06/22 29/03/22 24/12/21 29/09/21 30/06/21 30/03/21 -
Price 3.60 3.89 3.70 3.66 4.14 3.87 3.76 -
P/RPS 1.30 1.65 1.70 1.91 2.12 1.63 1.66 -15.07%
P/EPS 15.79 31.21 36.14 138.11 481.40 17.85 19.68 -13.68%
EY 6.33 3.20 2.77 0.72 0.21 5.60 5.08 15.84%
DY 0.00 3.86 0.00 0.00 0.00 6.46 0.00 -
P/NAPS 1.25 1.37 1.33 1.23 1.40 1.31 1.31 -3.08%

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