[APOLLO] YoY Quarter Result on 30-Apr-2021 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 67.26%
YoY- 50.86%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 57,231 60,265 57,342 54,090 43,394 47,568 45,809 3.77%
PBT 8,228 9,076 4,272 8,108 5,436 5,118 2,228 24.30%
Tax -2,230 -2,272 -444 -2,232 -1,541 -1,274 -865 17.08%
NP 5,998 6,804 3,828 5,876 3,895 3,844 1,363 27.98%
-
NP to SH 5,998 6,804 3,828 5,876 3,895 3,844 1,363 27.98%
-
Tax Rate 27.10% 25.03% 10.39% 27.53% 28.35% 24.89% 38.82% -
Total Cost 51,233 53,461 53,514 48,214 39,499 43,724 44,446 2.39%
-
Net Worth 223,999 238,400 227,199 236,800 243,199 232,800 243,999 -1.41%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - 12,000 12,000 20,000 16,000 16,000 16,000 -
Div Payout % - 176.37% 313.48% 340.37% 410.78% 416.23% 1,173.88% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 223,999 238,400 227,199 236,800 243,199 232,800 243,999 -1.41%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 10.48% 11.29% 6.68% 10.86% 8.98% 8.08% 2.98% -
ROE 2.68% 2.85% 1.68% 2.48% 1.60% 1.65% 0.56% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 71.54 75.33 71.68 67.61 54.24 59.46 57.26 3.77%
EPS 7.50 8.51 4.79 7.35 4.87 4.81 1.70 28.03%
DPS 0.00 15.00 15.00 25.00 20.00 20.00 20.00 -
NAPS 2.80 2.98 2.84 2.96 3.04 2.91 3.05 -1.41%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 71.54 75.33 71.68 67.61 54.24 59.46 57.26 3.77%
EPS 7.50 8.51 4.79 7.35 4.87 4.81 1.70 28.03%
DPS 0.00 15.00 15.00 25.00 20.00 20.00 20.00 -
NAPS 2.80 2.98 2.84 2.96 3.04 2.91 3.05 -1.41%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 6.98 4.00 3.85 3.78 3.20 3.85 3.91 -
P/RPS 9.76 5.31 5.37 5.59 5.90 6.47 6.83 6.12%
P/EPS 93.10 47.03 80.46 51.46 65.73 80.12 229.49 -13.94%
EY 1.07 2.13 1.24 1.94 1.52 1.25 0.44 15.94%
DY 0.00 3.75 3.90 6.61 6.25 5.19 5.12 -
P/NAPS 2.49 1.34 1.36 1.28 1.05 1.32 1.28 11.71%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 13/06/24 23/06/23 24/06/22 30/06/21 29/06/20 27/06/19 28/06/18 -
Price 6.85 4.25 3.89 3.87 3.22 3.88 4.16 -
P/RPS 9.58 5.64 5.43 5.72 5.94 6.53 7.26 4.72%
P/EPS 91.36 49.97 81.30 52.69 66.14 80.75 244.17 -15.09%
EY 1.09 2.00 1.23 1.90 1.51 1.24 0.41 17.68%
DY 0.00 3.53 3.86 6.46 6.21 5.15 4.81 -
P/NAPS 2.45 1.43 1.37 1.31 1.06 1.33 1.36 10.29%

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