[APOLLO] QoQ Annualized Quarter Result on 31-Oct-2023 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
15-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Oct-2023 [#2]
Profit Trend
QoQ- 15.12%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 288,032 255,409 264,237 248,648 233,348 257,106 262,454 6.40%
PBT 51,832 65,224 75,994 45,834 39,976 39,881 41,073 16.79%
Tax -13,124 -11,397 -12,222 -10,652 -9,416 -8,233 -7,948 39.74%
NP 38,708 53,827 63,772 35,182 30,560 31,648 33,125 10.95%
-
NP to SH 38,708 53,827 63,772 35,182 30,560 31,648 33,125 10.95%
-
Tax Rate 25.32% 17.47% 16.08% 23.24% 23.55% 20.64% 19.35% -
Total Cost 249,324 201,582 200,465 213,466 202,788 225,458 229,329 5.73%
-
Net Worth 234,400 223,999 258,400 256,000 246,399 238,400 232,000 0.68%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - 56,000 74,666 32,000 64,000 20,000 - -
Div Payout % - 104.04% 117.08% 90.96% 209.42% 63.20% - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 234,400 223,999 258,400 256,000 246,399 238,400 232,000 0.68%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 13.44% 21.07% 24.13% 14.15% 13.10% 12.31% 12.62% -
ROE 16.51% 24.03% 24.68% 13.74% 12.40% 13.28% 14.28% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 360.04 319.26 330.30 310.81 291.69 321.38 328.07 6.40%
EPS 48.40 67.28 79.72 43.98 38.20 39.56 41.41 10.96%
DPS 0.00 70.00 93.33 40.00 80.00 25.00 0.00 -
NAPS 2.93 2.80 3.23 3.20 3.08 2.98 2.90 0.68%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 360.04 319.26 330.30 310.81 291.69 321.38 328.07 6.40%
EPS 48.40 67.28 79.72 43.98 38.20 39.56 41.41 10.96%
DPS 0.00 70.00 93.33 40.00 80.00 25.00 0.00 -
NAPS 2.93 2.80 3.23 3.20 3.08 2.98 2.90 0.68%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 6.90 6.98 5.64 4.90 4.28 4.00 4.07 -
P/RPS 1.92 2.19 1.71 1.58 1.47 1.24 1.24 33.87%
P/EPS 14.26 10.37 7.08 11.14 11.20 10.11 9.83 28.17%
EY 7.01 9.64 14.13 8.98 8.93 9.89 10.17 -21.98%
DY 0.00 10.03 16.55 8.16 18.69 6.25 0.00 -
P/NAPS 2.35 2.49 1.75 1.53 1.39 1.34 1.40 41.28%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 23/09/24 13/06/24 18/03/24 15/12/23 07/09/23 23/06/23 28/03/23 -
Price 6.60 6.85 5.77 5.40 4.42 4.25 3.90 -
P/RPS 1.83 2.15 1.75 1.74 1.52 1.32 1.19 33.26%
P/EPS 13.64 10.18 7.24 12.28 11.57 10.74 9.42 28.01%
EY 7.33 9.82 13.82 8.14 8.64 9.31 10.62 -21.91%
DY 0.00 10.22 16.18 7.41 18.10 5.88 0.00 -
P/NAPS 2.25 2.45 1.79 1.69 1.44 1.43 1.34 41.31%

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