[APOLLO] QoQ Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 28.11%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 89,827 43,119 190,818 145,009 98,820 46,733 208,917 -42.94%
PBT 12,467 5,672 14,725 12,497 9,870 4,725 24,663 -36.46%
Tax -3,250 -1,489 -3,654 -2,789 -2,292 -964 -6,831 -38.97%
NP 9,217 4,183 11,071 9,708 7,578 3,761 17,832 -35.51%
-
NP to SH 9,217 4,183 11,071 9,708 7,578 3,761 17,832 -35.51%
-
Tax Rate 26.07% 26.25% 24.81% 22.32% 23.22% 20.40% 27.70% -
Total Cost 80,610 38,936 179,747 135,301 91,242 42,972 191,085 -43.66%
-
Net Worth 252,800 247,999 243,999 241,599 259,200 256,000 253,600 -0.20%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - 16,000 - - - 20,000 -
Div Payout % - - 144.52% - - - 112.16% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 252,800 247,999 243,999 241,599 259,200 256,000 253,600 -0.20%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 10.26% 9.70% 5.80% 6.69% 7.67% 8.05% 8.54% -
ROE 3.65% 1.69% 4.54% 4.02% 2.92% 1.47% 7.03% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 112.28 53.90 238.52 181.26 123.53 58.42 261.15 -42.94%
EPS 11.52 5.23 13.84 12.14 9.47 4.70 22.29 -35.52%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 25.00 -
NAPS 3.16 3.10 3.05 3.02 3.24 3.20 3.17 -0.20%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 112.28 53.90 238.52 181.26 123.53 58.42 261.15 -42.94%
EPS 11.52 5.23 13.84 12.14 9.47 4.70 22.29 -35.52%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 25.00 -
NAPS 3.16 3.10 3.05 3.02 3.24 3.20 3.17 -0.20%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 4.09 4.25 3.91 4.44 4.97 5.20 5.00 -
P/RPS 3.64 7.89 1.64 2.45 4.02 8.90 1.91 53.53%
P/EPS 35.50 81.28 28.25 36.59 52.47 110.61 22.43 35.69%
EY 2.82 1.23 3.54 2.73 1.91 0.90 4.46 -26.27%
DY 0.00 0.00 5.12 0.00 0.00 0.00 5.00 -
P/NAPS 1.29 1.37 1.28 1.47 1.53 1.62 1.58 -12.61%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 27/08/18 28/06/18 28/03/18 28/12/17 24/08/17 23/06/17 -
Price 3.71 4.36 4.16 4.03 4.50 5.05 5.00 -
P/RPS 3.30 8.09 1.74 2.22 3.64 8.64 1.91 43.84%
P/EPS 32.20 83.39 30.06 33.21 47.51 107.42 22.43 27.17%
EY 3.11 1.20 3.33 3.01 2.11 0.93 4.46 -21.31%
DY 0.00 0.00 4.81 0.00 0.00 0.00 5.00 -
P/NAPS 1.17 1.41 1.36 1.33 1.39 1.58 1.58 -18.10%

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