[APOLLO] QoQ TTM Result on 31-Oct-2018 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 10.59%
YoY- -17.56%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 185,900 188,836 187,077 181,825 187,204 190,818 204,605 -6.20%
PBT 22,558 23,755 20,865 17,322 15,672 14,725 16,754 21.99%
Tax -5,922 -6,153 -5,744 -4,612 -4,179 -3,654 -4,346 22.97%
NP 16,636 17,602 15,121 12,710 11,493 11,071 12,408 21.65%
-
NP to SH 16,636 17,602 15,121 12,710 11,493 11,071 12,408 21.65%
-
Tax Rate 26.25% 25.90% 27.53% 26.63% 26.67% 24.81% 25.94% -
Total Cost 169,264 171,234 171,956 169,115 175,711 179,747 192,197 -8.14%
-
Net Worth 247,999 232,800 241,599 252,800 247,999 243,999 241,599 1.76%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 16,000 16,000 16,000 16,000 16,000 16,000 20,000 -13.85%
Div Payout % 96.18% 90.90% 105.81% 125.89% 139.22% 144.52% 161.19% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 247,999 232,800 241,599 252,800 247,999 243,999 241,599 1.76%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 8.95% 9.32% 8.08% 6.99% 6.14% 5.80% 6.06% -
ROE 6.71% 7.56% 6.26% 5.03% 4.63% 4.54% 5.14% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 232.38 236.05 233.85 227.28 234.01 238.52 255.76 -6.20%
EPS 20.80 22.00 18.90 15.89 14.37 13.84 15.51 21.67%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 25.00 -13.85%
NAPS 3.10 2.91 3.02 3.16 3.10 3.05 3.02 1.76%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 232.38 236.05 233.85 227.28 234.01 238.52 255.76 -6.20%
EPS 20.80 22.00 18.90 15.89 14.37 13.84 15.51 21.67%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 25.00 -13.85%
NAPS 3.10 2.91 3.02 3.16 3.10 3.05 3.02 1.76%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 3.96 3.85 3.86 4.09 4.25 3.91 4.44 -
P/RPS 1.70 1.63 1.65 1.80 1.82 1.64 1.74 -1.54%
P/EPS 19.04 17.50 20.42 25.74 29.58 28.25 28.63 -23.86%
EY 5.25 5.71 4.90 3.88 3.38 3.54 3.49 31.38%
DY 5.05 5.19 5.18 4.89 4.71 5.12 5.63 -7.01%
P/NAPS 1.28 1.32 1.28 1.29 1.37 1.28 1.47 -8.83%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/08/19 27/06/19 28/03/19 27/12/18 27/08/18 28/06/18 28/03/18 -
Price 3.91 3.88 3.95 3.71 4.36 4.16 4.03 -
P/RPS 1.68 1.64 1.69 1.63 1.86 1.74 1.58 4.18%
P/EPS 18.80 17.63 20.90 23.35 30.35 30.06 25.98 -19.44%
EY 5.32 5.67 4.79 4.28 3.30 3.33 3.85 24.13%
DY 5.12 5.15 5.06 5.39 4.59 4.81 6.20 -12.01%
P/NAPS 1.26 1.33 1.31 1.17 1.41 1.36 1.33 -3.54%

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