[APOLLO] QoQ TTM Result on 31-Jan-2020 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- -3.76%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 185,613 179,891 174,934 179,108 181,615 185,900 188,836 -1.13%
PBT 22,056 22,202 19,943 19,625 20,065 22,558 23,755 -4.80%
Tax -6,223 -6,491 -5,699 -5,432 -5,318 -5,922 -6,153 0.75%
NP 15,833 15,711 14,244 14,193 14,747 16,636 17,602 -6.78%
-
NP to SH 15,833 15,711 14,244 14,193 14,747 16,636 17,602 -6.78%
-
Tax Rate 28.21% 29.24% 28.58% 27.68% 26.50% 26.25% 25.90% -
Total Cost 169,780 164,180 160,690 164,915 166,868 169,264 171,234 -0.56%
-
Net Worth 251,200 247,999 243,199 239,200 251,200 247,999 232,800 5.17%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 16,000 16,000 16,000 16,000 16,000 16,000 16,000 0.00%
Div Payout % 101.05% 101.84% 112.33% 112.73% 108.50% 96.18% 90.90% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 251,200 247,999 243,199 239,200 251,200 247,999 232,800 5.17%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 8.53% 8.73% 8.14% 7.92% 8.12% 8.95% 9.32% -
ROE 6.30% 6.34% 5.86% 5.93% 5.87% 6.71% 7.56% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 232.02 224.86 218.67 223.89 227.02 232.38 236.05 -1.13%
EPS 19.79 19.64 17.81 17.74 18.43 20.80 22.00 -6.78%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 3.14 3.10 3.04 2.99 3.14 3.10 2.91 5.17%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 232.02 224.86 218.67 223.89 227.02 232.38 236.05 -1.13%
EPS 19.79 19.64 17.81 17.74 18.43 20.80 22.00 -6.78%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 3.14 3.10 3.04 2.99 3.14 3.10 2.91 5.17%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 4.19 3.80 3.20 3.57 3.89 3.96 3.85 -
P/RPS 1.81 1.69 1.46 1.59 1.71 1.70 1.63 7.19%
P/EPS 21.17 19.35 17.97 20.12 21.10 19.04 17.50 13.46%
EY 4.72 5.17 5.56 4.97 4.74 5.25 5.71 -11.87%
DY 4.77 5.26 6.25 5.60 5.14 5.05 5.19 -5.44%
P/NAPS 1.33 1.23 1.05 1.19 1.24 1.28 1.32 0.50%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 29/12/20 27/08/20 29/06/20 24/03/20 26/12/19 26/08/19 27/06/19 -
Price 3.80 3.81 3.22 2.66 3.66 3.91 3.88 -
P/RPS 1.64 1.69 1.47 1.19 1.61 1.68 1.64 0.00%
P/EPS 19.20 19.40 18.08 14.99 19.85 18.80 17.63 5.82%
EY 5.21 5.15 5.53 6.67 5.04 5.32 5.67 -5.46%
DY 5.26 5.25 6.21 7.52 5.46 5.12 5.15 1.41%
P/NAPS 1.21 1.23 1.06 0.89 1.17 1.26 1.33 -6.08%

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