[APOLLO] QoQ TTM 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- -2.99%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 173,749 184,256 190,387 179,691 185,613 179,891 174,934 -0.45%
PBT 14,263 17,091 23,282 20,610 22,056 22,202 19,943 -19.97%
Tax -3,814 -4,263 -5,942 -5,251 -6,223 -6,491 -5,699 -23.43%
NP 10,449 12,828 17,340 15,359 15,833 15,711 14,244 -18.61%
-
NP to SH 10,449 12,828 17,340 15,359 15,833 15,711 14,244 -18.61%
-
Tax Rate 26.74% 24.94% 25.52% 25.48% 28.21% 29.24% 28.58% -
Total Cost 163,300 171,428 173,047 164,332 169,780 164,180 160,690 1.07%
-
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 20,000 20,000 16,000 16,000 16,000 16,000 15.99%
Div Payout % 191.41% 155.91% 115.34% 104.17% 101.05% 101.84% 112.33% -
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 6.01% 6.96% 9.11% 8.55% 8.53% 8.73% 8.14% -
ROE 4.40% 5.42% 7.32% 6.67% 6.30% 6.34% 5.86% -
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 217.19 230.32 237.98 224.61 232.02 224.86 218.67 -0.45%
EPS 13.06 16.04 21.68 19.20 19.79 19.64 17.81 -18.63%
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 15.99%
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 217.19 230.32 237.98 224.61 232.02 224.86 218.67 -0.45%
EPS 13.06 16.04 21.68 19.20 19.79 19.64 17.81 -18.63%
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 15.99%
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 1.95 1.71 1.59 1.64 1.81 1.69 1.46 21.21%
P/EPS 32.39 24.51 17.44 19.22 21.17 19.35 17.97 47.94%
EY 3.09 4.08 5.73 5.20 4.72 5.17 5.56 -32.33%
DY 5.91 6.36 6.61 5.42 4.77 5.26 6.25 -3.65%
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 1.69 1.80 1.63 1.67 1.64 1.69 1.47 9.71%
P/EPS 28.02 25.82 17.85 19.58 19.20 19.40 18.08 33.81%
EY 3.57 3.87 5.60 5.11 5.21 5.15 5.53 -25.24%
DY 6.83 6.04 6.46 5.32 5.26 5.25 6.21 6.53%
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