Highlights

[APOLLO] YoY 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?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 45,140 40,183 43,119 46,733 49,982 49,932 51,610 -2.21%
  YoY % 12.34% -6.81% -7.73% -6.50% 0.10% -3.25% -
  Horiz. % 87.46% 77.86% 83.55% 90.55% 96.85% 96.75% 100.00%
PBT 6,734 4,475 5,672 4,725 8,615 12,912 8,285 -3.39%
  YoY % 50.48% -21.10% 20.04% -45.15% -33.28% 55.85% -
  Horiz. % 81.28% 54.01% 68.46% 57.03% 103.98% 155.85% 100.00%
Tax -2,050 -1,258 -1,489 -964 -2,916 -1,726 -2,569 -3.69%
  YoY % -62.96% 15.51% -54.46% 66.94% -68.95% 32.81% -
  Horiz. % 79.80% 48.97% 57.96% 37.52% 113.51% 67.19% 100.00%
NP 4,684 3,217 4,183 3,761 5,699 11,186 5,716 -3.26%
  YoY % 45.60% -23.09% 11.22% -34.01% -49.05% 95.70% -
  Horiz. % 81.95% 56.28% 73.18% 65.80% 99.70% 195.70% 100.00%
NP to SH 4,684 3,217 4,183 3,761 5,699 11,186 5,716 -3.26%
  YoY % 45.60% -23.09% 11.22% -34.01% -49.05% 95.70% -
  Horiz. % 81.95% 56.28% 73.18% 65.80% 99.70% 195.70% 100.00%
Tax Rate 30.44 % 28.11 % 26.25 % 20.40 % 33.85 % 13.37 % 31.01 % -0.31%
  YoY % 8.29% 7.09% 28.68% -39.73% 153.18% -56.88% -
  Horiz. % 98.16% 90.65% 84.65% 65.79% 109.16% 43.12% 100.00%
Total Cost 40,456 36,966 38,936 42,972 44,283 38,746 45,894 -2.08%
  YoY % 9.44% -5.06% -9.39% -2.96% 14.29% -15.58% -
  Horiz. % 88.15% 80.55% 84.84% 93.63% 96.49% 84.42% 100.00%
Net Worth 247,999 247,999 247,999 256,000 263,199 259,200 249,599 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 247,999 247,999 247,999 256,000 263,199 259,200 249,599 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 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 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 10.38 % 8.01 % 9.70 % 8.05 % 11.40 % 22.40 % 11.08 % -1.08%
  YoY % 29.59% -17.42% 20.50% -29.39% -49.11% 102.17% -
  Horiz. % 93.68% 72.29% 87.55% 72.65% 102.89% 202.17% 100.00%
ROE 1.89 % 1.30 % 1.69 % 1.47 % 2.17 % 4.32 % 2.29 % -3.15%
  YoY % 45.38% -23.08% 14.97% -32.26% -49.77% 88.65% -
  Horiz. % 82.53% 56.77% 73.80% 64.19% 94.76% 188.65% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 56.43 50.23 53.90 58.42 62.48 62.42 64.51 -2.20%
  YoY % 12.34% -6.81% -7.74% -6.50% 0.10% -3.24% -
  Horiz. % 87.47% 77.86% 83.55% 90.56% 96.85% 96.76% 100.00%
EPS 5.86 4.02 5.23 4.70 7.12 13.98 7.15 -3.26%
  YoY % 45.77% -23.14% 11.28% -33.99% -49.07% 95.52% -
  Horiz. % 81.96% 56.22% 73.15% 65.73% 99.58% 195.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1000 3.1000 3.1000 3.2000 3.2900 3.2400 3.1200 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 56.43 50.23 53.90 58.42 62.48 62.42 64.51 -2.20%
  YoY % 12.34% -6.81% -7.74% -6.50% 0.10% -3.24% -
  Horiz. % 87.47% 77.86% 83.55% 90.56% 96.85% 96.76% 100.00%
EPS 5.86 4.02 5.23 4.70 7.12 13.98 7.15 -3.26%
  YoY % 45.77% -23.14% 11.28% -33.99% -49.07% 95.52% -
  Horiz. % 81.96% 56.22% 73.15% 65.73% 99.58% 195.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1000 3.1000 3.1000 3.2000 3.2900 3.2400 3.1200 -0.11%
  YoY % 0.00% 0.00% -3.13% -2.74% 1.54% 3.85% -
  Horiz. % 99.36% 99.36% 99.36% 102.56% 105.45% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 3.8000 3.9600 4.2500 5.2000 6.1100 4.7000 4.9800 -
P/RPS 6.73 7.88 7.89 8.90 9.78 7.53 7.72 -2.26%
  YoY % -14.59% -0.13% -11.35% -9.00% 29.88% -2.46% -
  Horiz. % 87.18% 102.07% 102.20% 115.28% 126.68% 97.54% 100.00%
P/EPS 64.90 98.48 81.28 110.61 85.77 33.61 69.70 -1.18%
  YoY % -34.10% 21.16% -26.52% 28.96% 155.19% -51.78% -
  Horiz. % 93.11% 141.29% 116.61% 158.69% 123.06% 48.22% 100.00%
EY 1.54 1.02 1.23 0.90 1.17 2.98 1.43 1.24%
  YoY % 50.98% -17.07% 36.67% -23.08% -60.74% 108.39% -
  Horiz. % 107.69% 71.33% 86.01% 62.94% 81.82% 208.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 1.28 1.37 1.62 1.86 1.45 1.60 -4.28%
  YoY % -3.91% -6.57% -15.43% -12.90% 28.28% -9.37% -
  Horiz. % 76.88% 80.00% 85.62% 101.25% 116.25% 90.62% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 27/08/20 26/08/19 27/08/18 24/08/17 29/08/16 27/08/15 28/08/14 -
Price 3.8100 3.9100 4.3600 5.0500 6.1200 4.5000 5.1800 -
P/RPS 6.75 7.78 8.09 8.64 9.80 7.21 8.03 -2.85%
  YoY % -13.24% -3.83% -6.37% -11.84% 35.92% -10.21% -
  Horiz. % 84.06% 96.89% 100.75% 107.60% 122.04% 89.79% 100.00%
P/EPS 65.07 97.23 83.39 107.42 85.91 32.18 72.50 -1.78%
  YoY % -33.08% 16.60% -22.37% 25.04% 166.97% -55.61% -
  Horiz. % 89.75% 134.11% 115.02% 148.17% 118.50% 44.39% 100.00%
EY 1.54 1.03 1.20 0.93 1.16 3.11 1.38 1.84%
  YoY % 49.51% -14.17% 29.03% -19.83% -62.70% 125.36% -
  Horiz. % 111.59% 74.64% 86.96% 67.39% 84.06% 225.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 1.26 1.41 1.58 1.86 1.39 1.66 -4.87%
  YoY % -2.38% -10.64% -10.76% -15.05% 33.81% -16.27% -
  Horiz. % 74.10% 75.90% 84.94% 95.18% 112.05% 83.73% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS