[APOLLO] QoQ Quarter Result on 31-Jul-2020 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 20.26%
YoY- 45.6%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 54,090 43,012 48,145 45,140 43,394 48,934 42,423 17.60%
PBT 8,108 4,284 4,156 6,734 5,436 5,730 4,302 52.63%
Tax -2,232 -771 -889 -2,050 -1,541 -1,743 -1,157 55.02%
NP 5,876 3,513 3,267 4,684 3,895 3,987 3,145 51.75%
-
NP to SH 5,876 3,513 3,267 4,684 3,895 3,987 3,145 51.75%
-
Tax Rate 27.53% 18.00% 21.39% 30.44% 28.35% 30.42% 26.89% -
Total Cost 48,214 39,499 44,878 40,456 39,499 44,947 39,278 14.65%
-
Net Worth 236,800 230,400 251,200 247,999 243,199 239,200 251,200 -3.86%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 20,000 - - - 16,000 - - -
Div Payout % 340.37% - - - 410.78% - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 236,800 230,400 251,200 247,999 243,199 239,200 251,200 -3.86%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.86% 8.17% 6.79% 10.38% 8.98% 8.15% 7.41% -
ROE 2.48% 1.52% 1.30% 1.89% 1.60% 1.67% 1.25% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 67.61 53.77 60.18 56.43 54.24 61.17 53.03 17.59%
EPS 7.35 4.39 4.08 5.86 4.87 4.98 3.93 51.85%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.96 2.88 3.14 3.10 3.04 2.99 3.14 -3.86%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 67.61 53.77 60.18 56.43 54.24 61.17 53.03 17.59%
EPS 7.35 4.39 4.08 5.86 4.87 4.98 3.93 51.85%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.96 2.88 3.14 3.10 3.04 2.99 3.14 -3.86%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 3.78 3.69 4.19 3.80 3.20 3.57 3.89 -
P/RPS 5.59 6.86 6.96 6.73 5.90 5.84 7.34 -16.61%
P/EPS 51.46 84.03 102.60 64.90 65.73 71.63 98.95 -35.35%
EY 1.94 1.19 0.97 1.54 1.52 1.40 1.01 54.58%
DY 6.61 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 1.28 1.28 1.33 1.23 1.05 1.19 1.24 2.14%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/06/21 30/03/21 29/12/20 27/08/20 29/06/20 24/03/20 26/12/19 -
Price 3.87 3.76 3.80 3.81 3.22 2.66 3.66 -
P/RPS 5.72 6.99 6.31 6.75 5.94 4.35 6.90 -11.76%
P/EPS 52.69 85.62 93.05 65.07 66.14 53.37 93.10 -31.60%
EY 1.90 1.17 1.07 1.54 1.51 1.87 1.07 46.68%
DY 6.46 0.00 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 1.31 1.31 1.21 1.23 1.06 0.89 1.17 7.83%

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