[APOLLO] QoQ Quarter Result on 31-Oct-2022 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 107.5%
YoY- 965.77%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 58,337 60,265 71,078 70,302 55,461 57,342 54,277 4.94%
PBT 9,994 9,076 12,485 12,582 5,738 4,272 7,186 24.67%
Tax -2,354 -2,272 -1,666 -3,118 -1,177 -444 -2,103 7.82%
NP 7,640 6,804 10,819 9,464 4,561 3,828 5,083 31.31%
-
NP to SH 7,640 6,804 10,819 9,464 4,561 3,828 5,083 31.31%
-
Tax Rate 23.55% 25.03% 13.34% 24.78% 20.51% 10.39% 29.27% -
Total Cost 50,697 53,461 60,259 60,838 50,900 53,514 49,194 2.03%
-
Net Worth 246,399 238,400 232,000 240,799 231,200 227,199 222,399 7.09%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 16,000 12,000 - - - 12,000 - -
Div Payout % 209.42% 176.37% - - - 313.48% - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 246,399 238,400 232,000 240,799 231,200 227,199 222,399 7.09%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 13.10% 11.29% 15.22% 13.46% 8.22% 6.68% 9.36% -
ROE 3.10% 2.85% 4.66% 3.93% 1.97% 1.68% 2.29% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 72.92 75.33 88.85 87.88 69.33 71.68 67.85 4.93%
EPS 9.55 8.51 13.52 11.83 5.70 4.79 6.35 31.36%
DPS 20.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.08 2.98 2.90 3.01 2.89 2.84 2.78 7.09%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 72.92 75.33 88.85 87.88 69.33 71.68 67.85 4.93%
EPS 9.55 8.51 13.52 11.83 5.70 4.79 6.35 31.36%
DPS 20.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.08 2.98 2.90 3.01 2.89 2.84 2.78 7.09%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 4.28 4.00 4.07 3.81 3.68 3.85 3.61 -
P/RPS 5.87 5.31 4.58 4.34 5.31 5.37 5.32 6.79%
P/EPS 44.82 47.03 30.10 32.21 64.55 80.46 56.82 -14.66%
EY 2.23 2.13 3.32 3.10 1.55 1.24 1.76 17.14%
DY 4.67 3.75 0.00 0.00 0.00 3.90 0.00 -
P/NAPS 1.39 1.34 1.40 1.27 1.27 1.36 1.30 4.57%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 07/09/23 23/06/23 28/03/23 22/12/22 27/09/22 24/06/22 29/03/22 -
Price 4.42 4.25 3.90 3.64 3.60 3.89 3.70 -
P/RPS 6.06 5.64 4.39 4.14 5.19 5.43 5.45 7.34%
P/EPS 46.28 49.97 28.84 30.77 63.14 81.30 58.23 -14.23%
EY 2.16 2.00 3.47 3.25 1.58 1.23 1.72 16.44%
DY 4.52 3.53 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 1.44 1.43 1.34 1.21 1.25 1.37 1.33 5.45%

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