[APOLLO] YoY TTM Result on 31-Jul-2020 [#1]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 10.3%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 259,982 204,718 184,256 179,891 185,900 187,204 205,668 3.98%
PBT 44,137 18,524 17,091 22,202 22,558 15,672 20,773 13.37%
Tax -9,410 -4,164 -4,263 -6,491 -5,922 -4,179 -4,879 11.56%
NP 34,727 14,360 12,828 15,711 16,636 11,493 15,894 13.90%
-
NP to SH 34,727 14,360 12,828 15,711 16,636 11,493 15,894 13.90%
-
Tax Rate 21.32% 22.48% 24.94% 29.24% 26.25% 26.67% 23.49% -
Total Cost 225,255 190,358 171,428 164,180 169,264 175,711 189,774 2.89%
-
Net Worth 246,399 231,200 236,800 247,999 247,999 247,999 256,000 -0.63%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 28,000 12,000 20,000 16,000 16,000 16,000 20,000 5.76%
Div Payout % 80.63% 83.57% 155.91% 101.84% 96.18% 139.22% 125.83% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 246,399 231,200 236,800 247,999 247,999 247,999 256,000 -0.63%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 13.36% 7.01% 6.96% 8.73% 8.95% 6.14% 7.73% -
ROE 14.09% 6.21% 5.42% 6.34% 6.71% 4.63% 6.21% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 324.98 255.90 230.32 224.86 232.38 234.01 257.09 3.98%
EPS 43.41 17.95 16.04 19.64 20.80 14.37 19.87 13.90%
DPS 35.00 15.00 25.00 20.00 20.00 20.00 25.00 5.76%
NAPS 3.08 2.89 2.96 3.10 3.10 3.10 3.20 -0.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 324.98 255.90 230.32 224.86 232.38 234.01 257.09 3.98%
EPS 43.41 17.95 16.04 19.64 20.80 14.37 19.87 13.90%
DPS 35.00 15.00 25.00 20.00 20.00 20.00 25.00 5.76%
NAPS 3.08 2.89 2.96 3.10 3.10 3.10 3.20 -0.63%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 4.28 3.68 3.93 3.80 3.96 4.25 5.20 -
P/RPS 1.32 1.44 1.71 1.69 1.70 1.82 2.02 -6.84%
P/EPS 9.86 20.50 24.51 19.35 19.04 29.58 26.17 -15.00%
EY 10.14 4.88 4.08 5.17 5.25 3.38 3.82 17.66%
DY 8.18 4.08 6.36 5.26 5.05 4.71 4.81 9.24%
P/NAPS 1.39 1.27 1.33 1.23 1.28 1.37 1.62 -2.51%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 07/09/23 27/09/22 29/09/21 27/08/20 26/08/19 27/08/18 24/08/17 -
Price 4.42 3.60 4.14 3.81 3.91 4.36 5.05 -
P/RPS 1.36 1.41 1.80 1.69 1.68 1.86 1.96 -5.90%
P/EPS 10.18 20.06 25.82 19.40 18.80 30.35 25.42 -14.13%
EY 9.82 4.99 3.87 5.15 5.32 3.30 3.93 16.48%
DY 7.92 4.17 6.04 5.25 5.12 4.59 4.95 8.14%
P/NAPS 1.44 1.25 1.40 1.23 1.26 1.41 1.58 -1.53%

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