[APOLLO] YoY Annualized Quarter Result on 31-Jul-2020 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 31.54%
YoY- 45.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 233,348 221,844 156,036 180,560 160,732 172,476 186,932 3.76%
PBT 39,976 22,952 2,172 26,936 17,900 22,688 18,900 13.29%
Tax -9,416 -4,708 -1,484 -8,200 -5,032 -5,956 -3,856 16.03%
NP 30,560 18,244 688 18,736 12,868 16,732 15,044 12.53%
-
NP to SH 30,560 18,244 688 18,736 12,868 16,732 15,044 12.53%
-
Tax Rate 23.55% 20.51% 68.32% 30.44% 28.11% 26.25% 20.40% -
Total Cost 202,788 203,600 155,348 161,824 147,864 155,744 171,888 2.79%
-
Net Worth 246,399 231,200 236,800 247,999 247,999 247,999 256,000 -0.63%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 64,000 - - - - - - -
Div Payout % 209.42% - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 246,399 231,200 236,800 247,999 247,999 247,999 256,000 -0.63%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 13.10% 8.22% 0.44% 10.38% 8.01% 9.70% 8.05% -
ROE 12.40% 7.89% 0.29% 7.55% 5.19% 6.75% 5.88% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 291.69 277.31 195.05 225.70 200.92 215.60 233.67 3.76%
EPS 38.20 22.80 0.00 23.44 16.08 20.92 18.80 12.53%
DPS 80.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.89 2.96 3.10 3.10 3.10 3.20 -0.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 291.69 277.31 195.05 225.70 200.92 215.60 233.67 3.76%
EPS 38.20 22.81 0.86 23.42 16.09 20.92 18.81 12.52%
DPS 80.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.89 2.96 3.10 3.10 3.10 3.20 -0.63%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 4.28 3.68 3.93 3.80 3.96 4.25 5.20 -
P/RPS 1.47 1.33 2.01 1.68 1.97 1.97 2.23 -6.70%
P/EPS 11.20 16.14 456.98 16.23 24.62 20.32 27.65 -13.97%
EY 8.93 6.20 0.22 6.16 4.06 4.92 3.62 16.23%
DY 18.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.27 1.33 1.23 1.28 1.37 1.62 -2.51%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 07/09/23 27/09/22 29/09/21 27/08/20 26/08/19 27/08/18 24/08/17 -
Price 4.42 3.60 4.14 3.81 3.91 4.36 5.05 -
P/RPS 1.52 1.30 2.12 1.69 1.95 2.02 2.16 -5.68%
P/EPS 11.57 15.79 481.40 16.27 24.31 20.85 26.85 -13.08%
EY 8.64 6.33 0.21 6.15 4.11 4.80 3.72 15.07%
DY 18.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.25 1.40 1.23 1.26 1.41 1.58 -1.53%

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