[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- -0.49%
YoY- 41.72%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 165,212 160,732 188,836 188,357 179,654 172,476 190,818 -9.13%
PBT 17,554 17,900 23,755 24,849 24,934 22,688 14,725 12.39%
Tax -4,830 -5,032 -6,153 -6,505 -6,500 -5,956 -3,654 20.38%
NP 12,724 12,868 17,602 18,344 18,434 16,732 11,071 9.69%
-
NP to SH 12,724 12,868 17,602 18,344 18,434 16,732 11,071 9.69%
-
Tax Rate 27.52% 28.11% 25.90% 26.18% 26.07% 26.25% 24.81% -
Total Cost 152,488 147,864 171,234 170,013 161,220 155,744 179,747 -10.35%
-
Net Worth 251,200 247,999 232,800 241,599 252,800 247,999 243,999 1.95%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - 16,000 - - - 16,000 -
Div Payout % - - 90.90% - - - 144.52% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 251,200 247,999 232,800 241,599 252,800 247,999 243,999 1.95%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 7.70% 8.01% 9.32% 9.74% 10.26% 9.70% 5.80% -
ROE 5.07% 5.19% 7.56% 7.59% 7.29% 6.75% 4.54% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 206.52 200.92 236.05 235.45 224.57 215.60 238.52 -9.13%
EPS 15.90 16.08 22.00 22.93 23.04 20.92 13.84 9.66%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 3.14 3.10 2.91 3.02 3.16 3.10 3.05 1.95%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 206.52 200.92 236.05 235.45 224.57 215.60 238.52 -9.13%
EPS 15.90 16.08 22.00 22.93 23.04 20.92 13.84 9.66%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 3.14 3.10 2.91 3.02 3.16 3.10 3.05 1.95%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 3.89 3.96 3.85 3.86 4.09 4.25 3.91 -
P/RPS 1.88 1.97 1.63 1.64 1.82 1.97 1.64 9.50%
P/EPS 24.46 24.62 17.50 16.83 17.75 20.32 28.25 -9.13%
EY 4.09 4.06 5.71 5.94 5.63 4.92 3.54 10.07%
DY 0.00 0.00 5.19 0.00 0.00 0.00 5.12 -
P/NAPS 1.24 1.28 1.32 1.28 1.29 1.37 1.28 -2.08%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 26/12/19 26/08/19 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 -
Price 3.66 3.91 3.88 3.95 3.71 4.36 4.16 -
P/RPS 1.77 1.95 1.64 1.68 1.65 2.02 1.74 1.14%
P/EPS 23.01 24.31 17.63 17.23 16.10 20.85 30.06 -16.27%
EY 4.35 4.11 5.67 5.81 6.21 4.80 3.33 19.44%
DY 0.00 0.00 5.15 0.00 0.00 0.00 4.81 -
P/NAPS 1.17 1.26 1.33 1.31 1.17 1.41 1.36 -9.52%

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