[APOLLO] QoQ TTM Result on 31-Jul-2022 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 44.02%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 257,106 254,183 237,382 204,718 188,266 185,014 173,749 29.94%
PBT 39,881 35,077 29,778 18,524 13,329 17,165 14,263 98.84%
Tax -8,233 -6,405 -6,842 -4,164 -3,358 -5,146 -3,814 67.26%
NP 31,648 28,672 22,936 14,360 9,971 12,019 10,449 109.76%
-
NP to SH 31,648 28,672 22,936 14,360 9,971 12,019 10,449 109.76%
-
Tax Rate 20.64% 18.26% 22.98% 22.48% 25.19% 29.98% 26.74% -
Total Cost 225,458 225,511 214,446 190,358 178,295 172,995 163,300 24.06%
-
Net Worth 238,400 232,000 240,799 231,200 227,199 222,399 237,600 0.22%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 12,000 12,000 12,000 12,000 12,000 20,000 20,000 -28.92%
Div Payout % 37.92% 41.85% 52.32% 83.57% 120.35% 166.40% 191.41% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 238,400 232,000 240,799 231,200 227,199 222,399 237,600 0.22%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 12.31% 11.28% 9.66% 7.01% 5.30% 6.50% 6.01% -
ROE 13.28% 12.36% 9.52% 6.21% 4.39% 5.40% 4.40% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 321.38 317.73 296.73 255.90 235.33 231.27 217.19 29.94%
EPS 39.56 35.84 28.67 17.95 12.46 15.02 13.06 109.77%
DPS 15.00 15.00 15.00 15.00 15.00 25.00 25.00 -28.92%
NAPS 2.98 2.90 3.01 2.89 2.84 2.78 2.97 0.22%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 321.38 317.73 296.73 255.90 235.33 231.27 217.19 29.94%
EPS 39.56 35.84 28.67 17.95 12.46 15.02 13.06 109.77%
DPS 15.00 15.00 15.00 15.00 15.00 25.00 25.00 -28.92%
NAPS 2.98 2.90 3.01 2.89 2.84 2.78 2.97 0.22%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 4.00 4.07 3.81 3.68 3.85 3.61 4.23 -
P/RPS 1.24 1.28 1.28 1.44 1.64 1.56 1.95 -26.11%
P/EPS 10.11 11.36 13.29 20.50 30.89 24.03 32.39 -54.08%
EY 9.89 8.81 7.52 4.88 3.24 4.16 3.09 117.64%
DY 3.75 3.69 3.94 4.08 3.90 6.93 5.91 -26.22%
P/NAPS 1.34 1.40 1.27 1.27 1.36 1.30 1.42 -3.80%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 23/06/23 28/03/23 22/12/22 27/09/22 24/06/22 29/03/22 24/12/21 -
Price 4.25 3.90 3.64 3.60 3.89 3.70 3.66 -
P/RPS 1.32 1.23 1.23 1.41 1.65 1.60 1.69 -15.22%
P/EPS 10.74 10.88 12.70 20.06 31.21 24.63 28.02 -47.32%
EY 9.31 9.19 7.88 4.99 3.20 4.06 3.57 89.79%
DY 3.53 3.85 4.12 4.17 3.86 6.76 6.83 -35.67%
P/NAPS 1.43 1.34 1.21 1.25 1.37 1.33 1.23 10.59%

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