[APOLLO] YoY 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
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 298,690 248,648 251,526 153,294 186,570 165,212 179,654 8.83%
PBT 54,232 45,834 36,640 3,742 21,780 17,554 24,934 13.81%
Tax -13,646 -10,652 -8,590 -1,622 -5,878 -4,830 -6,500 13.14%
NP 40,586 35,182 28,050 2,120 15,902 12,724 18,434 14.04%
-
NP to SH 40,586 35,182 28,050 2,120 15,902 12,724 18,434 14.04%
-
Tax Rate 25.16% 23.24% 23.44% 43.35% 26.99% 27.52% 26.07% -
Total Cost 258,104 213,466 223,476 151,174 170,668 152,488 161,220 8.15%
-
Net Worth 244,763 256,000 240,799 237,600 251,200 251,200 252,800 -0.53%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 47,992 32,000 - - - - - -
Div Payout % 118.25% 90.96% - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 244,763 256,000 240,799 237,600 251,200 251,200 252,800 -0.53%
NOSH 79,988 80,000 80,000 80,000 80,000 80,000 80,000 -0.00%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 13.59% 14.15% 11.15% 1.38% 8.52% 7.70% 10.26% -
ROE 16.58% 13.74% 11.65% 0.89% 6.33% 5.07% 7.29% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 373.42 310.81 314.41 191.62 233.21 206.52 224.57 8.83%
EPS 50.74 43.98 35.06 2.66 19.88 15.90 23.04 14.04%
DPS 60.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.20 3.01 2.97 3.14 3.14 3.16 -0.53%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 373.36 310.81 314.41 191.62 233.21 206.52 224.57 8.83%
EPS 50.73 43.98 35.06 2.65 19.88 15.91 23.04 14.04%
DPS 59.99 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0595 3.20 3.01 2.97 3.14 3.14 3.16 -0.53%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 6.51 4.90 3.81 4.23 4.19 3.89 4.09 -
P/RPS 1.74 1.58 1.21 2.21 1.80 1.88 1.82 -0.74%
P/EPS 12.83 11.14 10.87 159.62 21.08 24.46 17.75 -5.26%
EY 7.79 8.98 9.20 0.63 4.74 4.09 5.63 5.55%
DY 9.22 8.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.53 1.27 1.42 1.33 1.24 1.29 8.70%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 04/12/24 15/12/23 22/12/22 24/12/21 29/12/20 26/12/19 27/12/18 -
Price 6.33 5.40 3.64 3.66 3.80 3.66 3.71 -
P/RPS 1.70 1.74 1.16 1.91 1.63 1.77 1.65 0.49%
P/EPS 12.48 12.28 10.38 138.11 19.12 23.01 16.10 -4.15%
EY 8.02 8.14 9.63 0.72 5.23 4.35 6.21 4.35%
DY 9.48 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.69 1.21 1.23 1.21 1.17 1.17 9.96%

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