Highlights

[APOLLO] QoQ Quarter Result on 2020-07-31 [#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 -     20.26%    YoY -     45.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 45,140 43,394 48,934 42,423 40,183 47,568 51,441 -8.35%
  QoQ % 4.02% -11.32% 15.35% 5.57% -15.53% -7.53% -
  Horiz. % 87.75% 84.36% 95.13% 82.47% 78.11% 92.47% 100.00%
PBT 6,734 5,436 5,730 4,302 4,475 5,118 6,170 6.01%
  QoQ % 23.88% -5.13% 33.19% -3.87% -12.56% -17.05% -
  Horiz. % 109.14% 88.10% 92.87% 69.72% 72.53% 82.95% 100.00%
Tax -2,050 -1,541 -1,743 -1,157 -1,258 -1,274 -1,629 16.58%
  QoQ % -33.03% 11.59% -50.65% 8.03% 1.26% 21.79% -
  Horiz. % 125.84% 94.60% 107.00% 71.03% 77.23% 78.21% 100.00%
NP 4,684 3,895 3,987 3,145 3,217 3,844 4,541 2.09%
  QoQ % 20.26% -2.31% 26.77% -2.24% -16.31% -15.35% -
  Horiz. % 103.15% 85.77% 87.80% 69.26% 70.84% 84.65% 100.00%
NP to SH 4,684 3,895 3,987 3,145 3,217 3,844 4,541 2.09%
  QoQ % 20.26% -2.31% 26.77% -2.24% -16.31% -15.35% -
  Horiz. % 103.15% 85.77% 87.80% 69.26% 70.84% 84.65% 100.00%
Tax Rate 30.44 % 28.35 % 30.42 % 26.89 % 28.11 % 24.89 % 26.40 % 9.97%
  QoQ % 7.37% -6.80% 13.13% -4.34% 12.94% -5.72% -
  Horiz. % 115.30% 107.39% 115.23% 101.86% 106.48% 94.28% 100.00%
Total Cost 40,456 39,499 44,947 39,278 36,966 43,724 46,900 -9.39%
  QoQ % 2.42% -12.12% 14.43% 6.25% -15.46% -6.77% -
  Horiz. % 86.26% 84.22% 95.84% 83.75% 78.82% 93.23% 100.00%
Net Worth 247,999 243,199 239,200 251,200 247,999 232,800 241,599 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - 16,000 - - - 16,000 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 410.78 % - % - % - % 416.23 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.69% 0.00% 0.00% 0.00% 100.00% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 247,999 243,199 239,200 251,200 247,999 232,800 241,599 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 10.38 % 8.98 % 8.15 % 7.41 % 8.01 % 8.08 % 8.83 % 11.40%
  QoQ % 15.59% 10.18% 9.99% -7.49% -0.87% -8.49% -
  Horiz. % 117.55% 101.70% 92.30% 83.92% 90.71% 91.51% 100.00%
ROE 1.89 % 1.60 % 1.67 % 1.25 % 1.30 % 1.65 % 1.88 % 0.35%
  QoQ % 18.12% -4.19% 33.60% -3.85% -21.21% -12.23% -
  Horiz. % 100.53% 85.11% 88.83% 66.49% 69.15% 87.77% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 56.43 54.24 61.17 53.03 50.23 59.46 64.30 -8.34%
  QoQ % 4.04% -11.33% 15.35% 5.57% -15.52% -7.53% -
  Horiz. % 87.76% 84.35% 95.13% 82.47% 78.12% 92.47% 100.00%
EPS 5.86 4.87 4.98 3.93 4.02 4.81 5.68 2.10%
  QoQ % 20.33% -2.21% 26.72% -2.24% -16.42% -15.32% -
  Horiz. % 103.17% 85.74% 87.68% 69.19% 70.77% 84.68% 100.00%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.1000 3.0400 2.9900 3.1400 3.1000 2.9100 3.0200 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 56.43 54.24 61.17 53.03 50.23 59.46 64.30 -8.34%
  QoQ % 4.04% -11.33% 15.35% 5.57% -15.52% -7.53% -
  Horiz. % 87.76% 84.35% 95.13% 82.47% 78.12% 92.47% 100.00%
EPS 5.86 4.87 4.98 3.93 4.02 4.81 5.68 2.10%
  QoQ % 20.33% -2.21% 26.72% -2.24% -16.42% -15.32% -
  Horiz. % 103.17% 85.74% 87.68% 69.19% 70.77% 84.68% 100.00%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.1000 3.0400 2.9900 3.1400 3.1000 2.9100 3.0200 1.76%
  QoQ % 1.97% 1.67% -4.78% 1.29% 6.53% -3.64% -
  Horiz. % 102.65% 100.66% 99.01% 103.97% 102.65% 96.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 3.8000 3.2000 3.5700 3.8900 3.9600 3.8500 3.8600 -
P/RPS 6.73 5.90 5.84 7.34 7.88 6.47 6.00 7.96%
  QoQ % 14.07% 1.03% -20.44% -6.85% 21.79% 7.83% -
  Horiz. % 112.17% 98.33% 97.33% 122.33% 131.33% 107.83% 100.00%
P/EPS 64.90 65.73 71.63 98.95 98.48 80.12 68.00 -3.07%
  QoQ % -1.26% -8.24% -27.61% 0.48% 22.92% 17.82% -
  Horiz. % 95.44% 96.66% 105.34% 145.51% 144.82% 117.82% 100.00%
EY 1.54 1.52 1.40 1.01 1.02 1.25 1.47 3.15%
  QoQ % 1.32% 8.57% 38.61% -0.98% -18.40% -14.97% -
  Horiz. % 104.76% 103.40% 95.24% 68.71% 69.39% 85.03% 100.00%
DY 0.00 6.25 0.00 0.00 0.00 5.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.42% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.23 1.05 1.19 1.24 1.28 1.32 1.28 -2.62%
  QoQ % 17.14% -11.76% -4.03% -3.12% -3.03% 3.13% -
  Horiz. % 96.09% 82.03% 92.97% 96.88% 100.00% 103.13% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 27/08/20 29/06/20 24/03/20 26/12/19 26/08/19 27/06/19 28/03/19 -
Price 3.8100 3.2200 2.6600 3.6600 3.9100 3.8800 3.9500 -
P/RPS 6.75 5.94 4.35 6.90 7.78 6.53 6.14 6.52%
  QoQ % 13.64% 36.55% -36.96% -11.31% 19.14% 6.35% -
  Horiz. % 109.93% 96.74% 70.85% 112.38% 126.71% 106.35% 100.00%
P/EPS 65.07 66.14 53.37 93.10 97.23 80.75 69.59 -4.38%
  QoQ % -1.62% 23.93% -42.67% -4.25% 20.41% 16.04% -
  Horiz. % 93.50% 95.04% 76.69% 133.78% 139.72% 116.04% 100.00%
EY 1.54 1.51 1.87 1.07 1.03 1.24 1.44 4.58%
  QoQ % 1.99% -19.25% 74.77% 3.88% -16.94% -13.89% -
  Horiz. % 106.94% 104.86% 129.86% 74.31% 71.53% 86.11% 100.00%
DY 0.00 6.21 0.00 0.00 0.00 5.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.23 1.06 0.89 1.17 1.26 1.33 1.31 -4.12%
  QoQ % 16.04% 19.10% -23.93% -7.14% -5.26% 1.53% -
  Horiz. % 93.89% 80.92% 67.94% 89.31% 96.18% 101.53% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS