[APOLLO] QoQ Cumulative 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- 49.27%
YoY- 41.72%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 82,606 40,183 188,836 141,268 89,827 43,119 190,818 -42.68%
PBT 8,777 4,475 23,755 18,637 12,467 5,672 14,725 -29.10%
Tax -2,415 -1,258 -6,153 -4,879 -3,250 -1,489 -3,654 -24.06%
NP 6,362 3,217 17,602 13,758 9,217 4,183 11,071 -30.81%
-
NP to SH 6,362 3,217 17,602 13,758 9,217 4,183 11,071 -30.81%
-
Tax Rate 27.52% 28.11% 25.90% 26.18% 26.07% 26.25% 24.81% -
Total Cost 76,244 36,966 171,234 127,510 80,610 38,936 179,747 -43.45%
-
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 2.53% 1.30% 7.56% 5.69% 3.65% 1.69% 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 103.26 50.23 236.05 176.59 112.28 53.90 238.52 -42.68%
EPS 7.95 4.02 22.00 17.20 11.52 5.23 13.84 -30.82%
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 103.26 50.23 236.05 176.59 112.28 53.90 238.52 -42.68%
EPS 7.95 4.02 22.00 17.20 11.52 5.23 13.84 -30.82%
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 3.77 7.88 1.63 2.19 3.64 7.89 1.64 73.91%
P/EPS 48.92 98.48 17.50 22.45 35.50 81.28 28.25 44.06%
EY 2.04 1.02 5.71 4.46 2.82 1.23 3.54 -30.68%
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 3.54 7.78 1.64 2.24 3.30 8.09 1.74 60.35%
P/EPS 46.02 97.23 17.63 22.97 32.20 83.39 30.06 32.72%
EY 2.17 1.03 5.67 4.35 3.11 1.20 3.33 -24.77%
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