[APOLLO] YoY Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 17.84%
YoY- -40.13%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 174,934 188,836 190,818 208,917 208,186 212,627 220,506 -3.78%
PBT 19,943 23,755 14,725 24,663 40,084 34,056 43,605 -12.21%
Tax -5,699 -6,153 -3,654 -6,831 -10,300 -8,762 -10,135 -9.14%
NP 14,244 17,602 11,071 17,832 29,784 25,294 33,470 -13.26%
-
NP to SH 14,244 17,602 11,071 17,832 29,784 25,294 33,470 -13.26%
-
Tax Rate 28.58% 25.90% 24.81% 27.70% 25.70% 25.73% 23.24% -
Total Cost 160,690 171,234 179,747 191,085 178,402 187,333 187,036 -2.49%
-
Net Worth 243,199 232,800 243,999 253,600 257,600 248,799 243,999 -0.05%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 16,000 16,000 16,000 20,000 24,000 20,000 20,000 -3.64%
Div Payout % 112.33% 90.90% 144.52% 112.16% 80.58% 79.07% 59.76% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 243,199 232,800 243,999 253,600 257,600 248,799 243,999 -0.05%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 8.14% 9.32% 5.80% 8.54% 14.31% 11.90% 15.18% -
ROE 5.86% 7.56% 4.54% 7.03% 11.56% 10.17% 13.72% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 218.67 236.05 238.52 261.15 260.23 265.78 275.63 -3.78%
EPS 17.81 22.00 13.84 22.29 37.23 31.62 41.84 -13.25%
DPS 20.00 20.00 20.00 25.00 30.00 25.00 25.00 -3.64%
NAPS 3.04 2.91 3.05 3.17 3.22 3.11 3.05 -0.05%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 218.67 236.05 238.52 261.15 260.23 265.78 275.63 -3.78%
EPS 17.81 22.00 13.84 22.29 37.23 31.62 41.84 -13.25%
DPS 20.00 20.00 20.00 25.00 30.00 25.00 25.00 -3.64%
NAPS 3.04 2.91 3.05 3.17 3.22 3.11 3.05 -0.05%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 3.20 3.85 3.91 5.00 5.95 4.52 4.79 -
P/RPS 1.46 1.63 1.64 1.91 2.29 1.70 1.74 -2.87%
P/EPS 17.97 17.50 28.25 22.43 16.00 14.30 11.45 7.79%
EY 5.56 5.71 3.54 4.46 6.25 7.00 8.73 -7.23%
DY 6.25 5.19 5.12 5.00 5.04 5.53 5.22 3.04%
P/NAPS 1.05 1.32 1.28 1.58 1.85 1.45 1.57 -6.47%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 27/06/19 28/06/18 23/06/17 29/06/16 29/06/15 25/06/14 -
Price 3.22 3.88 4.16 5.00 5.65 4.72 4.98 -
P/RPS 1.47 1.64 1.74 1.91 2.17 1.78 1.81 -3.40%
P/EPS 18.08 17.63 30.06 22.43 15.20 14.93 11.90 7.21%
EY 5.53 5.67 3.33 4.46 6.58 6.70 8.40 -6.72%
DY 6.21 5.15 4.81 5.00 5.31 5.30 5.02 3.60%
P/NAPS 1.06 1.33 1.36 1.58 1.75 1.52 1.63 -6.91%

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