[APOLLO] QoQ TTM Result on 31-Jan-2022 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 15.03%
YoY- -21.75%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 237,382 204,718 188,266 185,014 173,749 184,256 190,387 15.79%
PBT 29,778 18,524 13,329 17,165 14,263 17,091 23,282 17.77%
Tax -6,842 -4,164 -3,358 -5,146 -3,814 -4,263 -5,942 9.83%
NP 22,936 14,360 9,971 12,019 10,449 12,828 17,340 20.43%
-
NP to SH 22,936 14,360 9,971 12,019 10,449 12,828 17,340 20.43%
-
Tax Rate 22.98% 22.48% 25.19% 29.98% 26.74% 24.94% 25.52% -
Total Cost 214,446 190,358 178,295 172,995 163,300 171,428 173,047 15.32%
-
Net Worth 240,799 231,200 227,199 222,399 237,600 236,800 236,800 1.11%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 12,000 12,000 12,000 20,000 20,000 20,000 20,000 -28.79%
Div Payout % 52.32% 83.57% 120.35% 166.40% 191.41% 155.91% 115.34% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 240,799 231,200 227,199 222,399 237,600 236,800 236,800 1.11%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 9.66% 7.01% 5.30% 6.50% 6.01% 6.96% 9.11% -
ROE 9.52% 6.21% 4.39% 5.40% 4.40% 5.42% 7.32% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 296.73 255.90 235.33 231.27 217.19 230.32 237.98 15.79%
EPS 28.67 17.95 12.46 15.02 13.06 16.04 21.68 20.41%
DPS 15.00 15.00 15.00 25.00 25.00 25.00 25.00 -28.79%
NAPS 3.01 2.89 2.84 2.78 2.97 2.96 2.96 1.11%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 296.73 255.90 235.33 231.27 217.19 230.32 237.98 15.79%
EPS 28.67 17.95 12.46 15.02 13.06 16.04 21.68 20.41%
DPS 15.00 15.00 15.00 25.00 25.00 25.00 25.00 -28.79%
NAPS 3.01 2.89 2.84 2.78 2.97 2.96 2.96 1.11%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 3.81 3.68 3.85 3.61 4.23 3.93 3.78 -
P/RPS 1.28 1.44 1.64 1.56 1.95 1.71 1.59 -13.42%
P/EPS 13.29 20.50 30.89 24.03 32.39 24.51 17.44 -16.52%
EY 7.52 4.88 3.24 4.16 3.09 4.08 5.73 19.81%
DY 3.94 4.08 3.90 6.93 5.91 6.36 6.61 -29.10%
P/NAPS 1.27 1.27 1.36 1.30 1.42 1.33 1.28 -0.52%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 27/09/22 24/06/22 29/03/22 24/12/21 29/09/21 30/06/21 -
Price 3.64 3.60 3.89 3.70 3.66 4.14 3.87 -
P/RPS 1.23 1.41 1.65 1.60 1.69 1.80 1.63 -17.07%
P/EPS 12.70 20.06 31.21 24.63 28.02 25.82 17.85 -20.25%
EY 7.88 4.99 3.20 4.06 3.57 3.87 5.60 25.49%
DY 4.12 4.17 3.86 6.76 6.83 6.04 6.46 -25.84%
P/NAPS 1.21 1.25 1.37 1.33 1.23 1.40 1.31 -5.14%

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