[APOLLO] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 0.74%
YoY- -24.16%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 186,570 165,212 179,654 197,640 196,218 207,456 205,988 -1.63%
PBT 21,780 17,554 24,934 19,740 29,300 54,810 30,616 -5.51%
Tax -5,878 -4,830 -6,500 -4,584 -9,316 -13,152 -9,562 -7.78%
NP 15,902 12,724 18,434 15,156 19,984 41,658 21,054 -4.56%
-
NP to SH 15,902 12,724 18,434 15,156 19,984 41,658 20,514 -4.15%
-
Tax Rate 26.99% 27.52% 26.07% 23.22% 31.80% 24.00% 31.23% -
Total Cost 170,668 152,488 161,220 182,484 176,234 165,798 184,934 -1.32%
-
Net Worth 251,200 251,200 252,800 259,200 267,999 268,799 254,400 -0.21%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - 40,000 -
Div Payout % - - - - - - 194.99% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 251,200 251,200 252,800 259,200 267,999 268,799 254,400 -0.21%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 8.52% 7.70% 10.26% 7.67% 10.18% 20.08% 10.22% -
ROE 6.33% 5.07% 7.29% 5.85% 7.46% 15.50% 8.06% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 233.21 206.52 224.57 247.05 245.27 259.32 257.49 -1.63%
EPS 19.88 15.90 23.04 18.94 24.98 52.08 26.32 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 50.00 -
NAPS 3.14 3.14 3.16 3.24 3.35 3.36 3.18 -0.21%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 233.21 206.52 224.57 247.05 245.27 259.32 257.49 -1.63%
EPS 19.88 15.91 23.04 18.95 24.98 52.07 25.64 -4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 50.00 -
NAPS 3.14 3.14 3.16 3.24 3.35 3.36 3.18 -0.21%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.19 3.89 4.09 4.97 6.16 4.90 5.00 -
P/RPS 1.80 1.88 1.82 2.01 2.51 1.89 1.94 -1.23%
P/EPS 21.08 24.46 17.75 26.23 24.66 9.41 19.50 1.30%
EY 4.74 4.09 5.63 3.81 4.06 10.63 5.13 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 1.33 1.24 1.29 1.53 1.84 1.46 1.57 -2.72%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/12/20 26/12/19 27/12/18 28/12/17 29/12/16 30/12/15 22/12/14 -
Price 3.80 3.66 3.71 4.50 5.40 5.71 4.35 -
P/RPS 1.63 1.77 1.65 1.82 2.20 2.20 1.69 -0.60%
P/EPS 19.12 23.01 16.10 23.75 21.62 10.97 16.96 2.01%
EY 5.23 4.35 6.21 4.21 4.63 9.12 5.89 -1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.49 -
P/NAPS 1.21 1.17 1.17 1.39 1.61 1.70 1.37 -2.04%

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