[APOLLO] YoY 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- 26.77%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 71,078 54,277 43,012 48,934 51,441 46,189 51,212 5.61%
PBT 12,485 7,186 4,284 5,730 6,170 2,627 5,756 13.76%
Tax -1,666 -2,103 -771 -1,743 -1,629 -497 -616 18.02%
NP 10,819 5,083 3,513 3,987 4,541 2,130 5,140 13.19%
-
NP to SH 10,819 5,083 3,513 3,987 4,541 2,130 5,140 13.19%
-
Tax Rate 13.34% 29.27% 18.00% 30.42% 26.40% 18.92% 10.70% -
Total Cost 60,259 49,194 39,499 44,947 46,900 44,059 46,072 4.57%
-
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 15.22% 9.36% 8.17% 8.15% 8.83% 4.61% 10.04% -
ROE 4.66% 2.29% 1.52% 1.67% 1.88% 0.88% 2.07% -
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 88.85 67.85 53.77 61.17 64.30 57.74 64.02 5.61%
EPS 13.52 6.35 4.39 4.98 5.68 2.66 6.43 13.18%
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 88.85 67.85 53.77 61.17 64.30 57.74 64.02 5.61%
EPS 13.52 6.35 4.39 4.98 5.68 2.66 6.43 13.18%
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 4.58 5.32 6.86 5.84 6.00 7.69 7.84 -8.56%
P/EPS 30.10 56.82 84.03 71.63 68.00 166.76 78.13 -14.69%
EY 3.32 1.76 1.19 1.40 1.47 0.60 1.28 17.20%
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 4.39 5.45 6.99 4.35 6.14 6.98 8.03 -9.57%
P/EPS 28.84 58.23 85.62 53.37 69.59 151.36 80.00 -15.63%
EY 3.47 1.72 1.17 1.87 1.44 0.66 1.25 18.54%
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