[APOLLO] YoY TTM 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- -18.55%
YoY- -34.0%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 255,667 237,382 173,749 185,613 181,615 181,825 209,628 3.36%
PBT 44,478 29,778 14,263 22,056 20,065 17,322 19,883 14.35%
Tax -9,264 -6,842 -3,814 -6,223 -5,318 -4,612 -4,465 12.92%
NP 35,214 22,936 10,449 15,833 14,747 12,710 15,418 14.75%
-
NP to SH 35,214 22,936 10,449 15,833 14,747 12,710 15,418 14.75%
-
Tax Rate 20.83% 22.98% 26.74% 28.21% 26.50% 26.63% 22.46% -
Total Cost 220,453 214,446 163,300 169,780 166,868 169,115 194,210 2.13%
-
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 28,000 12,000 20,000 16,000 16,000 16,000 20,000 5.76%
Div Payout % 79.51% 52.32% 191.41% 101.05% 108.50% 125.89% 129.72% -
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 13.77% 9.66% 6.01% 8.53% 8.12% 6.99% 7.35% -
ROE 13.76% 9.52% 4.40% 6.30% 5.87% 5.03% 5.95% -
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 319.58 296.73 217.19 232.02 227.02 227.28 262.04 3.36%
EPS 44.02 28.67 13.06 19.79 18.43 15.89 19.27 14.75%
DPS 35.00 15.00 25.00 20.00 20.00 20.00 25.00 5.76%
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 319.58 296.73 217.19 232.02 227.02 227.28 262.04 3.36%
EPS 44.02 28.67 13.06 19.79 18.43 15.89 19.27 14.75%
DPS 35.00 15.00 25.00 20.00 20.00 20.00 25.00 5.76%
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 1.53 1.28 1.95 1.81 1.71 1.80 1.90 -3.54%
P/EPS 11.13 13.29 32.39 21.17 21.10 25.74 25.79 -13.06%
EY 8.98 7.52 3.09 4.72 4.74 3.88 3.88 15.00%
DY 7.14 3.94 5.91 4.77 5.14 4.89 5.03 6.00%
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 1.69 1.23 1.69 1.64 1.61 1.63 1.72 -0.29%
P/EPS 12.27 12.70 28.02 19.20 19.85 23.35 23.35 -10.16%
EY 8.15 7.88 3.57 5.21 5.04 4.28 4.28 11.32%
DY 6.48 4.12 6.83 5.26 5.46 5.39 5.56 2.58%
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