[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2019 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -81.72%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 174,934 131,540 82,606 40,183 188,836 141,268 89,827 56.01%
PBT 19,943 14,507 8,777 4,475 23,755 18,637 12,467 36.81%
Tax -5,699 -4,158 -2,415 -1,258 -6,153 -4,879 -3,250 45.46%
NP 14,244 10,349 6,362 3,217 17,602 13,758 9,217 33.70%
-
NP to SH 14,244 10,349 6,362 3,217 17,602 13,758 9,217 33.70%
-
Tax Rate 28.58% 28.66% 27.52% 28.11% 25.90% 26.18% 26.07% -
Total Cost 160,690 121,191 76,244 36,966 171,234 127,510 80,610 58.45%
-
Net Worth 243,199 239,200 251,200 247,999 232,800 241,599 252,800 -2.55%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 16,000 - - - 16,000 - - -
Div Payout % 112.33% - - - 90.90% - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 243,199 239,200 251,200 247,999 232,800 241,599 252,800 -2.55%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 8.14% 7.87% 7.70% 8.01% 9.32% 9.74% 10.26% -
ROE 5.86% 4.33% 2.53% 1.30% 7.56% 5.69% 3.65% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 218.67 164.43 103.26 50.23 236.05 176.59 112.28 56.01%
EPS 17.81 12.93 7.95 4.02 22.00 17.20 11.52 33.73%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.04 2.99 3.14 3.10 2.91 3.02 3.16 -2.55%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 218.67 164.43 103.26 50.23 236.05 176.59 112.28 56.01%
EPS 17.81 12.93 7.95 4.02 22.00 17.20 11.52 33.73%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.04 2.99 3.14 3.10 2.91 3.02 3.16 -2.55%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 3.20 3.57 3.89 3.96 3.85 3.86 4.09 -
P/RPS 1.46 2.17 3.77 7.88 1.63 2.19 3.64 -45.64%
P/EPS 17.97 27.60 48.92 98.48 17.50 22.45 35.50 -36.51%
EY 5.56 3.62 2.04 1.02 5.71 4.46 2.82 57.30%
DY 6.25 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 1.05 1.19 1.24 1.28 1.32 1.28 1.29 -12.83%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 24/03/20 26/12/19 26/08/19 27/06/19 28/03/19 27/12/18 -
Price 3.22 2.66 3.66 3.91 3.88 3.95 3.71 -
P/RPS 1.47 1.62 3.54 7.78 1.64 2.24 3.30 -41.70%
P/EPS 18.08 20.56 46.02 97.23 17.63 22.97 32.20 -31.96%
EY 5.53 4.86 2.17 1.03 5.67 4.35 3.11 46.82%
DY 6.21 0.00 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 1.06 0.89 1.17 1.26 1.33 1.31 1.17 -6.37%

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