[APOLLO] QoQ Quarter Result on 31-Jan-2023 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- 14.32%
YoY- 112.85%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 65,987 58,337 60,265 71,078 70,302 55,461 57,342 9.78%
PBT 12,923 9,994 9,076 12,485 12,582 5,738 4,272 108.74%
Tax -2,972 -2,354 -2,272 -1,666 -3,118 -1,177 -444 253.94%
NP 9,951 7,640 6,804 10,819 9,464 4,561 3,828 88.72%
-
NP to SH 9,951 7,640 6,804 10,819 9,464 4,561 3,828 88.72%
-
Tax Rate 23.00% 23.55% 25.03% 13.34% 24.78% 20.51% 10.39% -
Total Cost 56,036 50,697 53,461 60,259 60,838 50,900 53,514 3.10%
-
Net Worth 256,000 246,399 238,400 232,000 240,799 231,200 227,199 8.25%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - 16,000 12,000 - - - 12,000 -
Div Payout % - 209.42% 176.37% - - - 313.48% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 256,000 246,399 238,400 232,000 240,799 231,200 227,199 8.25%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 15.08% 13.10% 11.29% 15.22% 13.46% 8.22% 6.68% -
ROE 3.89% 3.10% 2.85% 4.66% 3.93% 1.97% 1.68% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 82.48 72.92 75.33 88.85 87.88 69.33 71.68 9.77%
EPS 12.44 9.55 8.51 13.52 11.83 5.70 4.79 88.61%
DPS 0.00 20.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 3.20 3.08 2.98 2.90 3.01 2.89 2.84 8.25%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 82.48 72.92 75.33 88.85 87.88 69.33 71.68 9.77%
EPS 12.44 9.55 8.51 13.52 11.83 5.70 4.79 88.61%
DPS 0.00 20.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 3.20 3.08 2.98 2.90 3.01 2.89 2.84 8.25%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 4.90 4.28 4.00 4.07 3.81 3.68 3.85 -
P/RPS 5.94 5.87 5.31 4.58 4.34 5.31 5.37 6.93%
P/EPS 39.39 44.82 47.03 30.10 32.21 64.55 80.46 -37.80%
EY 2.54 2.23 2.13 3.32 3.10 1.55 1.24 61.07%
DY 0.00 4.67 3.75 0.00 0.00 0.00 3.90 -
P/NAPS 1.53 1.39 1.34 1.40 1.27 1.27 1.36 8.14%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 15/12/23 07/09/23 23/06/23 28/03/23 22/12/22 27/09/22 24/06/22 -
Price 5.40 4.42 4.25 3.90 3.64 3.60 3.89 -
P/RPS 6.55 6.06 5.64 4.39 4.14 5.19 5.43 13.27%
P/EPS 43.41 46.28 49.97 28.84 30.77 63.14 81.30 -34.10%
EY 2.30 2.16 2.00 3.47 3.25 1.58 1.23 51.60%
DY 0.00 4.52 3.53 0.00 0.00 0.00 3.86 -
P/NAPS 1.69 1.44 1.43 1.34 1.21 1.25 1.37 14.97%

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