[APOLLO] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -78.91%
YoY- -34.01%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 190,818 145,009 98,820 46,733 208,917 149,321 98,109 56.00%
PBT 14,725 12,497 9,870 4,725 24,663 20,406 14,650 0.34%
Tax -3,654 -2,789 -2,292 -964 -6,831 -5,274 -4,658 -14.98%
NP 11,071 9,708 7,578 3,761 17,832 15,132 9,992 7.09%
-
NP to SH 11,071 9,708 7,578 3,761 17,832 15,132 9,992 7.09%
-
Tax Rate 24.81% 22.32% 23.22% 20.40% 27.70% 25.85% 31.80% -
Total Cost 179,747 135,301 91,242 42,972 191,085 134,189 88,117 61.05%
-
Net Worth 243,999 241,599 259,200 256,000 253,600 248,799 267,999 -6.07%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 16,000 - - - 20,000 - - -
Div Payout % 144.52% - - - 112.16% - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 243,999 241,599 259,200 256,000 253,600 248,799 267,999 -6.07%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 5.80% 6.69% 7.67% 8.05% 8.54% 10.13% 10.18% -
ROE 4.54% 4.02% 2.92% 1.47% 7.03% 6.08% 3.73% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 238.52 181.26 123.53 58.42 261.15 186.65 122.64 55.99%
EPS 13.84 12.14 9.47 4.70 22.29 18.92 12.49 7.10%
DPS 20.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.05 3.02 3.24 3.20 3.17 3.11 3.35 -6.07%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 238.52 181.26 123.53 58.42 261.15 186.65 122.64 55.99%
EPS 13.84 12.14 9.47 4.70 22.29 18.92 12.49 7.10%
DPS 20.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.05 3.02 3.24 3.20 3.17 3.11 3.35 -6.07%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.91 4.44 4.97 5.20 5.00 5.02 6.16 -
P/RPS 1.64 2.45 4.02 8.90 1.91 2.69 5.02 -52.66%
P/EPS 28.25 36.59 52.47 110.61 22.43 26.54 49.32 -31.09%
EY 3.54 2.73 1.91 0.90 4.46 3.77 2.03 45.02%
DY 5.12 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.28 1.47 1.53 1.62 1.58 1.61 1.84 -21.54%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 28/12/17 24/08/17 23/06/17 30/03/17 29/12/16 -
Price 4.16 4.03 4.50 5.05 5.00 5.14 5.40 -
P/RPS 1.74 2.22 3.64 8.64 1.91 2.75 4.40 -46.21%
P/EPS 30.06 33.21 47.51 107.42 22.43 27.17 43.23 -21.56%
EY 3.33 3.01 2.11 0.93 4.46 3.68 2.31 27.69%
DY 4.81 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.36 1.33 1.39 1.58 1.58 1.65 1.61 -10.66%

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