[APOLLO] YoY TTM 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- -2.99%
YoY- -18.63%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 185,613 181,615 181,825 209,628 202,567 213,361 217,794 -2.62%
PBT 22,056 20,065 17,322 19,883 27,330 46,151 36,401 -8.00%
Tax -6,223 -5,318 -4,612 -4,465 -8,383 -10,556 -9,714 -7.14%
NP 15,833 14,747 12,710 15,418 18,947 35,595 26,687 -8.32%
-
NP to SH 15,833 14,747 12,710 15,418 18,947 35,595 26,687 -8.32%
-
Tax Rate 28.21% 26.50% 26.63% 22.46% 30.67% 22.87% 26.69% -
Total Cost 169,780 166,868 169,115 194,210 183,620 177,766 191,107 -1.95%
-
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 16,000 16,000 16,000 20,000 23,986 - - -
Div Payout % 101.05% 108.50% 125.89% 129.72% 126.60% - - -
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 8.53% 8.12% 6.99% 7.35% 9.35% 16.68% 12.25% -
ROE 6.30% 5.87% 5.03% 5.95% 7.07% 13.24% 10.49% -
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 232.02 227.02 227.28 262.04 253.21 266.70 272.24 -2.62%
EPS 19.79 18.43 15.89 19.27 23.68 44.49 33.36 -8.32%
DPS 20.00 20.00 20.00 25.00 30.00 0.00 0.00 -
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 232.02 227.02 227.28 262.04 253.21 266.70 272.24 -2.62%
EPS 19.79 18.43 15.89 19.27 23.68 44.49 33.36 -8.32%
DPS 20.00 20.00 20.00 25.00 29.98 0.00 0.00 -
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 1.81 1.71 1.80 1.90 2.43 1.84 1.84 -0.27%
P/EPS 21.17 21.10 25.74 25.79 26.01 11.01 14.99 5.91%
EY 4.72 4.74 3.88 3.88 3.84 9.08 6.67 -5.59%
DY 4.77 5.14 4.89 5.03 4.87 0.00 0.00 -
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 1.64 1.61 1.63 1.72 2.13 2.14 1.60 0.41%
P/EPS 19.20 19.85 23.35 23.35 22.80 12.83 13.04 6.65%
EY 5.21 5.04 4.28 4.28 4.39 7.79 7.67 -6.23%
DY 5.26 5.46 5.39 5.56 5.56 0.00 0.00 -
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