[APOLLO] YoY 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- 416.28%
YoY- -72.82%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 65,987 70,302 37,638 48,145 42,423 46,708 52,087 4.01%
PBT 12,923 12,582 1,328 4,156 4,302 6,795 5,145 16.58%
Tax -2,972 -3,118 -440 -889 -1,157 -1,761 -1,328 14.36%
NP 9,951 9,464 888 3,267 3,145 5,034 3,817 17.30%
-
NP to SH 9,951 9,464 888 3,267 3,145 5,034 3,817 17.30%
-
Tax Rate 23.00% 24.78% 33.13% 21.39% 26.89% 25.92% 25.81% -
Total Cost 56,036 60,838 36,750 44,878 39,278 41,674 48,270 2.51%
-
Net Worth 256,000 240,799 237,600 251,200 251,200 252,800 259,200 -0.20%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 256,000 240,799 237,600 251,200 251,200 252,800 259,200 -0.20%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 15.08% 13.46% 2.36% 6.79% 7.41% 10.78% 7.33% -
ROE 3.89% 3.93% 0.37% 1.30% 1.25% 1.99% 1.47% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 82.48 87.88 47.05 60.18 53.03 58.39 65.11 4.01%
EPS 12.44 11.83 1.11 4.08 3.93 6.29 4.77 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.01 2.97 3.14 3.14 3.16 3.24 -0.20%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 82.48 87.88 47.05 60.18 53.03 58.39 65.11 4.01%
EPS 12.44 11.83 1.11 4.08 3.93 6.29 4.77 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.01 2.97 3.14 3.14 3.16 3.24 -0.20%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 4.90 3.81 4.23 4.19 3.89 4.09 4.97 -
P/RPS 5.94 4.34 8.99 6.96 7.34 7.01 7.63 -4.08%
P/EPS 39.39 32.21 381.08 102.60 98.95 65.00 104.17 -14.95%
EY 2.54 3.10 0.26 0.97 1.01 1.54 0.96 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.27 1.42 1.33 1.24 1.29 1.53 0.00%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 15/12/23 22/12/22 24/12/21 29/12/20 26/12/19 27/12/18 28/12/17 -
Price 5.40 3.64 3.66 3.80 3.66 3.71 4.50 -
P/RPS 6.55 4.14 7.78 6.31 6.90 6.35 6.91 -0.88%
P/EPS 43.41 30.77 329.73 93.05 93.10 58.96 94.31 -12.12%
EY 2.30 3.25 0.30 1.07 1.07 1.70 1.06 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.21 1.23 1.21 1.17 1.17 1.39 3.30%

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