[APOLLO] QoQ TTM Result on 31-Oct-2022 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 59.72%
YoY- 119.5%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 259,982 257,106 254,183 237,382 204,718 188,266 185,014 25.53%
PBT 44,137 39,881 35,077 29,778 18,524 13,329 17,165 88.01%
Tax -9,410 -8,233 -6,405 -6,842 -4,164 -3,358 -5,146 49.70%
NP 34,727 31,648 28,672 22,936 14,360 9,971 12,019 103.25%
-
NP to SH 34,727 31,648 28,672 22,936 14,360 9,971 12,019 103.25%
-
Tax Rate 21.32% 20.64% 18.26% 22.98% 22.48% 25.19% 29.98% -
Total Cost 225,255 225,458 225,511 214,446 190,358 178,295 172,995 19.29%
-
Net Worth 246,399 238,400 232,000 240,799 231,200 227,199 222,399 7.09%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 28,000 12,000 12,000 12,000 12,000 12,000 20,000 25.22%
Div Payout % 80.63% 37.92% 41.85% 52.32% 83.57% 120.35% 166.40% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 246,399 238,400 232,000 240,799 231,200 227,199 222,399 7.09%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 13.36% 12.31% 11.28% 9.66% 7.01% 5.30% 6.50% -
ROE 14.09% 13.28% 12.36% 9.52% 6.21% 4.39% 5.40% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 324.98 321.38 317.73 296.73 255.90 235.33 231.27 25.53%
EPS 43.41 39.56 35.84 28.67 17.95 12.46 15.02 103.29%
DPS 35.00 15.00 15.00 15.00 15.00 15.00 25.00 25.22%
NAPS 3.08 2.98 2.90 3.01 2.89 2.84 2.78 7.09%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 324.98 321.38 317.73 296.73 255.90 235.33 231.27 25.53%
EPS 43.41 39.56 35.84 28.67 17.95 12.46 15.02 103.29%
DPS 35.00 15.00 15.00 15.00 15.00 15.00 25.00 25.22%
NAPS 3.08 2.98 2.90 3.01 2.89 2.84 2.78 7.09%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 4.28 4.00 4.07 3.81 3.68 3.85 3.61 -
P/RPS 1.32 1.24 1.28 1.28 1.44 1.64 1.56 -10.56%
P/EPS 9.86 10.11 11.36 13.29 20.50 30.89 24.03 -44.87%
EY 10.14 9.89 8.81 7.52 4.88 3.24 4.16 81.41%
DY 8.18 3.75 3.69 3.94 4.08 3.90 6.93 11.72%
P/NAPS 1.39 1.34 1.40 1.27 1.27 1.36 1.30 4.57%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 07/09/23 23/06/23 28/03/23 22/12/22 27/09/22 24/06/22 29/03/22 -
Price 4.42 4.25 3.90 3.64 3.60 3.89 3.70 -
P/RPS 1.36 1.32 1.23 1.23 1.41 1.65 1.60 -10.29%
P/EPS 10.18 10.74 10.88 12.70 20.06 31.21 24.63 -44.60%
EY 9.82 9.31 9.19 7.88 4.99 3.20 4.06 80.47%
DY 7.92 3.53 3.85 4.12 4.17 3.86 6.76 11.16%
P/NAPS 1.44 1.43 1.34 1.21 1.25 1.37 1.33 5.45%

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