[APOLLO] YoY Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
24-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 516.28%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 124,324 125,763 76,647 93,285 82,606 89,827 98,820 3.89%
PBT 22,917 18,320 1,871 10,890 8,777 12,467 9,870 15.06%
Tax -5,326 -4,295 -811 -2,939 -2,415 -3,250 -2,292 15.08%
NP 17,591 14,025 1,060 7,951 6,362 9,217 7,578 15.06%
-
NP to SH 17,591 14,025 1,060 7,951 6,362 9,217 7,578 15.06%
-
Tax Rate 23.24% 23.44% 43.35% 26.99% 27.52% 26.07% 23.22% -
Total Cost 106,733 111,738 75,587 85,334 76,244 80,610 91,242 2.64%
-
Net Worth 256,000 240,799 237,600 251,200 251,200 252,800 259,200 -0.20%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 16,000 - - - - - - -
Div Payout % 90.96% - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 256,000 240,799 237,600 251,200 251,200 252,800 259,200 -0.20%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 14.15% 11.15% 1.38% 8.52% 7.70% 10.26% 7.67% -
ROE 6.87% 5.82% 0.45% 3.17% 2.53% 3.65% 2.92% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 155.41 157.20 95.81 116.61 103.26 112.28 123.53 3.89%
EPS 21.99 17.53 1.33 9.94 7.95 11.52 9.47 15.06%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.01 2.97 3.14 3.14 3.16 3.24 -0.20%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 155.41 157.20 95.81 116.61 103.26 112.28 123.53 3.89%
EPS 21.99 17.53 1.33 9.94 7.95 11.52 9.47 15.06%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.01 2.97 3.14 3.14 3.16 3.24 -0.20%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 4.90 3.81 4.23 4.19 3.89 4.09 4.97 -
P/RPS 3.15 2.42 4.42 3.59 3.77 3.64 4.02 -3.98%
P/EPS 22.28 21.73 319.25 42.16 48.92 35.50 52.47 -13.29%
EY 4.49 4.60 0.31 2.37 2.04 2.82 1.91 15.30%
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.27 1.42 1.33 1.24 1.29 1.53 0.00%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 15/12/23 22/12/22 24/12/21 29/12/20 26/12/19 27/12/18 28/12/17 -
Price 5.40 3.64 3.66 3.80 3.66 3.71 4.50 -
P/RPS 3.47 2.32 3.82 3.26 3.54 3.30 3.64 -0.79%
P/EPS 24.56 20.76 276.23 38.23 46.02 32.20 47.51 -10.40%
EY 4.07 4.82 0.36 2.62 2.17 3.11 2.11 11.56%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.21 1.23 1.21 1.17 1.17 1.39 3.30%

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