[APOLLO] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 51.13%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 188,836 188,357 179,654 172,476 190,818 193,345 197,640 -3.00%
PBT 23,755 24,849 24,934 22,688 14,725 16,662 19,740 13.17%
Tax -6,153 -6,505 -6,500 -5,956 -3,654 -3,718 -4,584 21.74%
NP 17,602 18,344 18,434 16,732 11,071 12,944 15,156 10.51%
-
NP to SH 17,602 18,344 18,434 16,732 11,071 12,944 15,156 10.51%
-
Tax Rate 25.90% 26.18% 26.07% 26.25% 24.81% 22.31% 23.22% -
Total Cost 171,234 170,013 161,220 155,744 179,747 180,401 182,484 -4.16%
-
Net Worth 232,800 241,599 252,800 247,999 243,999 241,599 259,200 -6.92%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 16,000 - - - 16,000 - - -
Div Payout % 90.90% - - - 144.52% - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 232,800 241,599 252,800 247,999 243,999 241,599 259,200 -6.92%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 9.32% 9.74% 10.26% 9.70% 5.80% 6.69% 7.67% -
ROE 7.56% 7.59% 7.29% 6.75% 4.54% 5.36% 5.85% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 236.05 235.45 224.57 215.60 238.52 241.68 247.05 -2.99%
EPS 22.00 22.93 23.04 20.92 13.84 16.19 18.94 10.53%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.91 3.02 3.16 3.10 3.05 3.02 3.24 -6.92%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 236.05 235.45 224.57 215.60 238.52 241.68 247.05 -2.99%
EPS 22.00 22.93 23.04 20.92 13.84 16.19 18.94 10.53%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.91 3.02 3.16 3.10 3.05 3.02 3.24 -6.92%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 3.85 3.86 4.09 4.25 3.91 4.44 4.97 -
P/RPS 1.63 1.64 1.82 1.97 1.64 1.84 2.01 -13.07%
P/EPS 17.50 16.83 17.75 20.32 28.25 27.44 26.23 -23.70%
EY 5.71 5.94 5.63 4.92 3.54 3.64 3.81 31.05%
DY 5.19 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 1.32 1.28 1.29 1.37 1.28 1.47 1.53 -9.39%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 28/03/18 28/12/17 -
Price 3.88 3.95 3.71 4.36 4.16 4.03 4.50 -
P/RPS 1.64 1.68 1.65 2.02 1.74 1.67 1.82 -6.72%
P/EPS 17.63 17.23 16.10 20.85 30.06 24.91 23.75 -18.06%
EY 5.67 5.81 6.21 4.80 3.33 4.01 4.21 22.02%
DY 5.15 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 1.33 1.31 1.17 1.41 1.36 1.33 1.39 -2.90%

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