[APOLLO] QoQ TTM Result on 31-Jul-2018 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 3.81%
YoY- -27.69%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 188,836 187,077 181,825 187,204 190,818 204,605 209,628 -6.74%
PBT 23,755 20,865 17,322 15,672 14,725 16,754 19,883 12.63%
Tax -6,153 -5,744 -4,612 -4,179 -3,654 -4,346 -4,465 23.90%
NP 17,602 15,121 12,710 11,493 11,071 12,408 15,418 9.26%
-
NP to SH 17,602 15,121 12,710 11,493 11,071 12,408 15,418 9.26%
-
Tax Rate 25.90% 27.53% 26.63% 26.67% 24.81% 25.94% 22.46% -
Total Cost 171,234 171,956 169,115 175,711 179,747 192,197 194,210 -8.07%
-
Net Worth 232,800 241,599 252,800 247,999 243,999 241,599 259,200 -6.92%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 16,000 16,000 16,000 16,000 16,000 20,000 20,000 -13.85%
Div Payout % 90.90% 105.81% 125.89% 139.22% 144.52% 161.19% 129.72% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 232,800 241,599 252,800 247,999 243,999 241,599 259,200 -6.92%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 9.32% 8.08% 6.99% 6.14% 5.80% 6.06% 7.35% -
ROE 7.56% 6.26% 5.03% 4.63% 4.54% 5.14% 5.95% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 236.05 233.85 227.28 234.01 238.52 255.76 262.04 -6.74%
EPS 22.00 18.90 15.89 14.37 13.84 15.51 19.27 9.26%
DPS 20.00 20.00 20.00 20.00 20.00 25.00 25.00 -13.85%
NAPS 2.91 3.02 3.16 3.10 3.05 3.02 3.24 -6.92%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 236.05 233.85 227.28 234.01 238.52 255.76 262.04 -6.74%
EPS 22.00 18.90 15.89 14.37 13.84 15.51 19.27 9.26%
DPS 20.00 20.00 20.00 20.00 20.00 25.00 25.00 -13.85%
NAPS 2.91 3.02 3.16 3.10 3.05 3.02 3.24 -6.92%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 3.85 3.86 4.09 4.25 3.91 4.44 4.97 -
P/RPS 1.63 1.65 1.80 1.82 1.64 1.74 1.90 -9.73%
P/EPS 17.50 20.42 25.74 29.58 28.25 28.63 25.79 -22.83%
EY 5.71 4.90 3.88 3.38 3.54 3.49 3.88 29.47%
DY 5.19 5.18 4.89 4.71 5.12 5.63 5.03 2.11%
P/NAPS 1.32 1.28 1.29 1.37 1.28 1.47 1.53 -9.39%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 28/03/18 28/12/17 -
Price 3.88 3.95 3.71 4.36 4.16 4.03 4.50 -
P/RPS 1.64 1.69 1.63 1.86 1.74 1.58 1.72 -3.13%
P/EPS 17.63 20.90 23.35 30.35 30.06 25.98 23.35 -17.12%
EY 5.67 4.79 4.28 3.30 3.33 3.85 4.28 20.68%
DY 5.15 5.06 5.39 4.59 4.81 6.20 5.56 -4.99%
P/NAPS 1.33 1.31 1.17 1.41 1.36 1.33 1.39 -2.90%

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