[APOLLO] QoQ Quarter Result on 31-Jan-2021 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 7.53%
YoY- -11.89%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 37,638 39,009 54,090 43,012 48,145 45,140 43,394 -9.02%
PBT 1,328 543 8,108 4,284 4,156 6,734 5,436 -60.82%
Tax -440 -371 -2,232 -771 -889 -2,050 -1,541 -56.53%
NP 888 172 5,876 3,513 3,267 4,684 3,895 -62.57%
-
NP to SH 888 172 5,876 3,513 3,267 4,684 3,895 -62.57%
-
Tax Rate 33.13% 68.32% 27.53% 18.00% 21.39% 30.44% 28.35% -
Total Cost 36,750 38,837 48,214 39,499 44,878 40,456 39,499 -4.68%
-
Net Worth 237,600 236,800 236,800 230,400 251,200 247,999 243,199 -1.53%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - 20,000 - - - 16,000 -
Div Payout % - - 340.37% - - - 410.78% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 237,600 236,800 236,800 230,400 251,200 247,999 243,199 -1.53%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 2.36% 0.44% 10.86% 8.17% 6.79% 10.38% 8.98% -
ROE 0.37% 0.07% 2.48% 1.52% 1.30% 1.89% 1.60% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 47.05 48.76 67.61 53.77 60.18 56.43 54.24 -9.02%
EPS 1.11 0.00 7.35 4.39 4.08 5.86 4.87 -62.58%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 2.97 2.96 2.96 2.88 3.14 3.10 3.04 -1.53%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 47.05 48.76 67.61 53.77 60.18 56.43 54.24 -9.02%
EPS 1.11 0.22 7.35 4.39 4.08 5.86 4.87 -62.58%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 2.97 2.96 2.96 2.88 3.14 3.10 3.04 -1.53%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 4.23 3.93 3.78 3.69 4.19 3.80 3.20 -
P/RPS 8.99 8.06 5.59 6.86 6.96 6.73 5.90 32.31%
P/EPS 381.08 1,827.91 51.46 84.03 102.60 64.90 65.73 221.69%
EY 0.26 0.05 1.94 1.19 0.97 1.54 1.52 -69.08%
DY 0.00 0.00 6.61 0.00 0.00 0.00 6.25 -
P/NAPS 1.42 1.33 1.28 1.28 1.33 1.23 1.05 22.22%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 24/12/21 29/09/21 30/06/21 30/03/21 29/12/20 27/08/20 29/06/20 -
Price 3.66 4.14 3.87 3.76 3.80 3.81 3.22 -
P/RPS 7.78 8.49 5.72 6.99 6.31 6.75 5.94 19.65%
P/EPS 329.73 1,925.58 52.69 85.62 93.05 65.07 66.14 190.97%
EY 0.30 0.05 1.90 1.17 1.07 1.54 1.51 -65.85%
DY 0.00 0.00 6.46 0.00 0.00 0.00 6.21 -
P/NAPS 1.23 1.40 1.31 1.31 1.21 1.23 1.06 10.39%

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