[APOLLO] YoY Quarter Result on 30-Apr-2022 [#4]

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- -24.69%
YoY- -34.85%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 57,342 54,090 43,394 47,568 45,809 59,596 53,144 1.27%
PBT 4,272 8,108 5,436 5,118 2,228 4,257 4,677 -1.49%
Tax -444 -2,232 -1,541 -1,274 -865 -1,557 -2,926 -26.95%
NP 3,828 5,876 3,895 3,844 1,363 2,700 1,751 13.91%
-
NP to SH 3,828 5,876 3,895 3,844 1,363 2,700 1,751 13.91%
-
Tax Rate 10.39% 27.53% 28.35% 24.89% 38.82% 36.58% 62.56% -
Total Cost 53,514 48,214 39,499 43,724 44,446 56,896 51,393 0.67%
-
Net Worth 227,199 236,800 243,199 232,800 243,999 253,600 257,452 -2.06%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 12,000 20,000 16,000 16,000 16,000 20,000 23,986 -10.89%
Div Payout % 313.48% 340.37% 410.78% 416.23% 1,173.88% 740.74% 1,369.86% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 227,199 236,800 243,199 232,800 243,999 253,600 257,452 -2.06%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 6.68% 10.86% 8.98% 8.08% 2.98% 4.53% 3.29% -
ROE 1.68% 2.48% 1.60% 1.65% 0.56% 1.06% 0.68% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 71.68 67.61 54.24 59.46 57.26 74.50 66.47 1.26%
EPS 4.79 7.35 4.87 4.81 1.70 3.38 2.19 13.92%
DPS 15.00 25.00 20.00 20.00 20.00 25.00 30.00 -10.90%
NAPS 2.84 2.96 3.04 2.91 3.05 3.17 3.22 -2.07%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 71.68 67.61 54.24 59.46 57.26 74.50 66.47 1.26%
EPS 4.79 7.35 4.87 4.81 1.70 3.38 2.19 13.92%
DPS 15.00 25.00 20.00 20.00 20.00 25.00 30.00 -10.90%
NAPS 2.84 2.96 3.04 2.91 3.05 3.17 3.22 -2.07%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 3.85 3.78 3.20 3.85 3.91 5.00 5.95 -
P/RPS 5.37 5.59 5.90 6.47 6.83 6.71 8.95 -8.15%
P/EPS 80.46 51.46 65.73 80.12 229.49 148.15 278.04 -18.66%
EY 1.24 1.94 1.52 1.25 0.44 0.68 0.36 22.87%
DY 3.90 6.61 6.25 5.19 5.12 5.00 5.04 -4.18%
P/NAPS 1.36 1.28 1.05 1.32 1.28 1.58 1.85 -4.99%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 30/06/21 29/06/20 27/06/19 28/06/18 23/06/17 29/06/16 -
Price 3.89 3.87 3.22 3.88 4.16 5.00 5.65 -
P/RPS 5.43 5.72 5.94 6.53 7.26 6.71 8.50 -7.19%
P/EPS 81.30 52.69 66.14 80.75 244.17 148.15 264.02 -17.81%
EY 1.23 1.90 1.51 1.24 0.41 0.68 0.38 21.61%
DY 3.86 6.46 6.21 5.15 4.81 5.00 5.31 -5.17%
P/NAPS 1.37 1.31 1.06 1.33 1.36 1.58 1.75 -3.99%

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