[APOLLO] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 62.67%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 196,841 130,924 136,297 131,540 141,268 145,009 149,321 4.71%
PBT 30,805 9,057 15,174 14,507 18,637 12,497 20,406 7.10%
Tax -5,961 -2,914 -3,710 -4,158 -4,879 -2,789 -5,274 2.06%
NP 24,844 6,143 11,464 10,349 13,758 9,708 15,132 8.61%
-
NP to SH 24,844 6,143 11,464 10,349 13,758 9,708 15,132 8.61%
-
Tax Rate 19.35% 32.17% 24.45% 28.66% 26.18% 22.32% 25.85% -
Total Cost 171,997 124,781 124,833 121,191 127,510 135,301 134,189 4.22%
-
Net Worth 232,000 222,399 230,400 239,200 241,599 241,599 248,799 -1.15%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 232,000 222,399 230,400 239,200 241,599 241,599 248,799 -1.15%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 12.62% 4.69% 8.41% 7.87% 9.74% 6.69% 10.13% -
ROE 10.71% 2.76% 4.98% 4.33% 5.69% 4.02% 6.08% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 246.05 163.66 170.37 164.43 176.59 181.26 186.65 4.71%
EPS 31.06 7.68 14.33 12.93 17.20 12.14 18.92 8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.78 2.88 2.99 3.02 3.02 3.11 -1.15%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 246.05 163.66 170.37 164.43 176.59 181.26 186.65 4.71%
EPS 31.06 7.68 14.33 12.94 17.20 12.14 18.92 8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.78 2.88 2.99 3.02 3.02 3.11 -1.15%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 4.07 3.61 3.69 3.57 3.86 4.44 5.02 -
P/RPS 1.65 2.21 2.17 2.17 2.19 2.45 2.69 -7.81%
P/EPS 13.11 47.01 25.75 27.60 22.45 36.59 26.54 -11.08%
EY 7.63 2.13 3.88 3.62 4.46 2.73 3.77 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.30 1.28 1.19 1.28 1.47 1.61 -2.30%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/03/23 29/03/22 30/03/21 24/03/20 28/03/19 28/03/18 30/03/17 -
Price 3.90 3.70 3.76 2.66 3.95 4.03 5.14 -
P/RPS 1.59 2.26 2.21 1.62 2.24 2.22 2.75 -8.72%
P/EPS 12.56 48.18 26.24 20.56 22.97 33.21 27.17 -12.06%
EY 7.96 2.08 3.81 4.86 4.35 3.01 3.68 13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.33 1.31 0.89 1.31 1.33 1.65 -3.40%

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