[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2022 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 53.75%
YoY- 1223.11%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 233,348 257,106 262,454 251,526 221,844 188,266 174,565 21.41%
PBT 39,976 39,881 41,073 36,640 22,952 13,329 12,076 122.60%
Tax -9,416 -8,233 -7,948 -8,590 -4,708 -3,358 -3,885 80.72%
NP 30,560 31,648 33,125 28,050 18,244 9,971 8,190 141.15%
-
NP to SH 30,560 31,648 33,125 28,050 18,244 9,971 8,190 141.15%
-
Tax Rate 23.55% 20.64% 19.35% 23.44% 20.51% 25.19% 32.17% -
Total Cost 202,788 225,458 229,329 223,476 203,600 178,295 166,374 14.14%
-
Net Worth 246,399 238,400 232,000 240,799 231,200 227,199 222,399 7.09%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 64,000 20,000 - - - 12,000 - -
Div Payout % 209.42% 63.20% - - - 120.35% - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 246,399 238,400 232,000 240,799 231,200 227,199 222,399 7.09%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 13.10% 12.31% 12.62% 11.15% 8.22% 5.30% 4.69% -
ROE 12.40% 13.28% 14.28% 11.65% 7.89% 4.39% 3.68% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 291.69 321.38 328.07 314.41 277.31 235.33 218.21 21.41%
EPS 38.20 39.56 41.41 35.06 22.80 12.46 10.24 141.11%
DPS 80.00 25.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.08 2.98 2.90 3.01 2.89 2.84 2.78 7.09%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 291.69 321.38 328.07 314.41 277.31 235.33 218.21 21.41%
EPS 38.20 39.56 41.41 35.06 22.80 12.46 10.24 141.11%
DPS 80.00 25.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.08 2.98 2.90 3.01 2.89 2.84 2.78 7.09%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 4.28 4.00 4.07 3.81 3.68 3.85 3.61 -
P/RPS 1.47 1.24 1.24 1.21 1.33 1.64 1.65 -7.43%
P/EPS 11.20 10.11 9.83 10.87 16.14 30.89 35.26 -53.54%
EY 8.93 9.89 10.17 9.20 6.20 3.24 2.84 115.07%
DY 18.69 6.25 0.00 0.00 0.00 3.90 0.00 -
P/NAPS 1.39 1.34 1.40 1.27 1.27 1.36 1.30 4.57%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 07/09/23 23/06/23 28/03/23 22/12/22 27/09/22 24/06/22 29/03/22 -
Price 4.42 4.25 3.90 3.64 3.60 3.89 3.70 -
P/RPS 1.52 1.32 1.19 1.16 1.30 1.65 1.70 -7.20%
P/EPS 11.57 10.74 9.42 10.38 15.79 31.21 36.14 -53.29%
EY 8.64 9.31 10.62 9.63 6.33 3.20 2.77 113.92%
DY 18.10 5.88 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 1.44 1.43 1.34 1.21 1.25 1.37 1.33 5.45%

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