APOLLO | APOLLO FOOD HOLDINGS BHD

7.00 (21.32%)
2

T-O (am): 6.11 (08:59:00)
T-O (pm): 6.83 (14:29:00)
Last updated: 17:00

Fundamental
Technical
Total Score

APOLLO | APOLLO FOOD HOLDINGS BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
18 Mar 24 Q3 Jan 24 3 30 Apr 24 73.85 34.08 30.24 40.9% 50.00 37.80 11.9% 3.9% 203.9% 179.5%
15 Dec 23 Q2 Oct 23 2 30 Apr 24 65.99 12.92 9.95 15.1% 0.00 12.44 13.1% 6.1% 30.2% 5.2%
07 Sep 23 Q1 Jul 23 1 30 Apr 24 58.34 9.99 7.64 13.1% 20.00 9.55 3.2% 5.2% 12.3% 67.5%
23 Jun 23 Q4 Apr 23 4 30 Apr 23 60.27 9.08 6.80 11.3% 15.00 8.51 15.2% 5.1% 37.1% 77.7%
28 Mar 23 Q3 Jan 23 3 30 Apr 23 71.08 12.48 10.82 15.2% 0.00 13.52 1.1% 30.9% 14.3% 112.8%
22 Dec 22 Q2 Oct 22 2 30 Apr 23 70.30 12.58 9.46 13.5% 0.00 11.83 26.8% 86.8% 107.5% 965.8%
27 Sep 22 Q1 Jul 22 1 30 Apr 23 55.46 5.74 4.56 8.2% 0.00 5.70 3.3% 42.2% 19.1% 2551.7%
24 Jun 22 Q4 Apr 22 4 30 Apr 22 57.34 4.27 3.83 6.7% 15.00 4.79 5.7% 6.0% 24.7% 34.9%
29 Mar 22 Q3 Jan 22 3 30 Apr 22 54.28 7.19 5.08 9.4% 0.00 6.35 44.2% 26.2% 472.4% 44.7%
24 Dec 21 Q2 Oct 21 2 30 Apr 22 37.64 1.33 0.89 2.4% 0.00 1.11 3.5% 21.8% 416.3% 72.8%
29 Sep 21 Q1 Jul 21 1 30 Apr 22 39.01 0.54 0.17 0.4% 0.00 0.00 27.9% 13.6% 97.1% 96.3%
30 Jun 21 Q4 Apr 21 4 30 Apr 21 54.09 8.11 5.88 10.9% 25.00 7.35 25.8% 24.6% 67.3% 50.9%
30 Mar 21 Q3 Jan 21 3 30 Apr 21 43.01 4.28 3.51 8.2% 0.00 4.39 10.7% 12.1% 7.5% 11.9%
29 Dec 20 Q2 Oct 20 2 30 Apr 21 48.15 4.16 3.27 6.8% 0.00 4.08 6.7% 13.5% 30.2% 3.9%
27 Aug 20 Q1 Jul 20 1 30 Apr 21 45.14 6.73 4.68 10.4% 0.00 5.86 4.0% 12.3% 20.3% 45.6%
29 Jun 20 Q4 Apr 20 4 30 Apr 20 43.39 5.44 3.90 9.0% 20.00 4.87 11.3% 8.8% 2.3% 1.3%
24 Mar 20 Q3 Jan 20 3 30 Apr 20 48.93 5.73 3.99 8.2% 0.00 4.98 15.3% 4.9% 26.8% 12.2%
26 Dec 19 Q2 Oct 19 2 30 Apr 20 42.42 4.30 3.15 7.4% 0.00 3.93 5.6% 9.2% 2.2% 37.5%
26 Aug 19 Q1 Jul 19 1 30 Apr 20 40.18 4.47 3.22 8.0% 0.00 4.02 15.5% 6.8% 16.3% 23.1%
27 Jun 19 Q4 Apr 19 4 30 Apr 19 47.57 5.12 3.84 8.1% 20.00 4.81 7.5% 3.8% 15.3% 182.0%
28 Mar 19 Q3 Jan 19 3 30 Apr 19 51.44 6.17 4.54 8.8% 0.00 5.68 10.1% 11.4% 9.8% 113.2%
27 Dec 18 Q2 Oct 18 2 30 Apr 19 46.71 6.79 5.03 10.8% 0.00 6.29 8.3% 10.3% 20.3% 31.9%
27 Aug 18 Q1 Jul 18 1 30 Apr 19 43.12 5.67 4.18 9.7% 0.00 5.23 5.9% 7.7% 206.9% 11.2%
28 Jun 18 Q4 Apr 18 4 30 Apr 18 45.81 2.23 1.36 3.0% 20.00 1.70 0.8% 23.1% 36.0% 49.5%
28 Mar 18 Q3 Jan 18 3 30 Apr 18 46.19 2.63 2.13 4.6% 0.00 2.66 11.3% 9.8% 44.2% 58.6%
28 Dec 17 Q2 Oct 17 2 30 Apr 18 52.09 5.14 3.82 7.3% 0.00 4.77 11.5% 8.2% 1.5% 11.1%
24 Aug 17 Q1 Jul 17 1 30 Apr 18 46.73 4.72 3.76 8.1% 0.00 4.70 21.6% 6.5% 39.3% 34.0%
23 Jun 17 Q4 Apr 17 4 30 Apr 17 59.60 4.26 2.70 4.5% 25.00 3.38 16.4% 12.1% 47.5% 54.2%
30 Mar 17 Q3 Jan 17 3 30 Apr 17 51.21 5.76 5.14 10.0% 0.00 6.43 6.4% 0.2% 19.7% 28.6%
29 Dec 16 Q2 Oct 16 2 30 Apr 17 48.13 6.04 4.29 8.9% 0.00 5.37 3.7% 10.5% 24.7% 55.5%
29 Aug 16 Q1 Jul 16 1 30 Apr 17 49.98 8.62 5.70 11.4% 0.00 7.12 6.0% 0.1% 225.5% 49.0%
29 Jun 16 Q4 Apr 16 4 30 Apr 16 53.14 4.68 1.75 3.3% 30.00 2.19 3.6% 1.1% 75.7% 73.2%
30 Mar 16 Q3 Jan 16 3 30 Apr 16 51.31 8.00 7.20 14.0% 0.00 9.01 4.6% 10.1% 25.3% 12.5%
30 Dec 15 Q2 Oct 15 2 30 Apr 16 53.80 14.49 9.64 17.9% 0.00 12.05 7.7% 4.7% 13.8% 100.4%
27 Aug 15 Q1 Jul 15 1 30 Apr 16 49.93 12.91 11.19 22.4% 0.00 13.98 5.0% 3.2% 71.1% 95.7%
29 Jun 15 Q4 Apr 15 4 30 Apr 15 52.58 6.85 6.54 12.4% 0.00 8.17 7.8% 11.2% 20.6% 7.8%
30 Mar 15 31/01/15 3 30/04/15 57.05 11.90 8.23 14.4% 0.00 10.29 11.0% 2.6% 71.0% 9.3%

Historical Dividends

Financial Ratios

EPS 68.29 sen
Trailing PE (Sector Median: 14.0) 10.3
PEG 0.1
Altman Z 2.9
Beaver 0.883
Current Ratio 9.01
Debt-Equity (DE) Ratio 0.12
FCF Yield 4.63 %
Revenue QoQ 11.92 %
Revenue YoY 3.91%
Profit QoQ 203.87 %
Profit YoY 179.49 %
Profit Margin (Sector Median: 4.9) 21.14 %
ROE (ROIC: 13.75) 13.75 %
Dividend Per Share (DPS) 85.0 sen
Dividend Yield (DY) 12.14 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 14.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.9)
ROE (ROIC: 13.66)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 3.23
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 30.24
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 34.7
Expected Revenue (M) 281.91
Expected Growth (%) 9.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR LIANG CHIANG HENG added 50000.0 units announced on 28 Dec 2021 at ~RM3.62

Summary


Market Cap: 560 M.

Number of Shares: 80 M.

Adjusted Float: 38.5%.

Stock highly correlated with

CGB (96%)

PROPERTIES (96%)

UEMS (96%)

ALLIANZ (95%)

Apollo Food Holdings Berhad, an investment holding company, is engaged in the manufacture, trading, distribution, and marketing of compound chocolates, compound chocolate confectionery products and layer cakes in Malaysia and other countries in Asia. The company’s production is divided into two main categories namely, Chocolate Wafer products and Layer cake, Chocolate Layer Cake and Swiss Roll products .The company is based in Johor Bahru, Malaysia. Apollo Food Holdings Berhad is a subsidiary of Keynote Capital Sdn Bhd.

Sectors: Consumer Products, Food & Beverages, Consumer Products & Services

Code: 6432

Website: http://www.apollofood.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 2-Aug-2023

Shareholder % Value (M)
Scoop Capital Sdn Bhd 78.78% 441.2
Keynote Capital Sdn Bhd 51.31% 287.34
Amanah Saham Bumiputera 5.11% 28.63
Kam Loong Mining Sdn Bhd 3.35% 18.74
Foo Khen Ling 1.33% 7.48
UBS AG 1.25% 7.0
Cartaban Nominees (Asing) Sdn Bhd 1.25% 7.0
Shoptra Jaya (M) Sdn Bhd 0.73% 4.09
Liang Chiang Heng 0.66% 3.71
Bank Julius Baer & Co Ltd 0.44% 2.46
Teo Tin Lun 0.39% 2.2
Global Success Network Sdn Bhd 0.38% 2.11
Denver Capital Sdn Bhd 0.36% 2.02
Lion-Parkson Foundation 0.36% 1.99
Lee Toong Hian 0.35% 1.99
Chai Koon Khow 0.3% 1.7
Choy Wee Chiap 0.29% 1.64
Liang Kim Poh 0.28% 1.57
Kam Loong Credit Sdn Bhd 0.28% 1.54
Lam Ee Lin 0.24% 1.33
Lee Joo Bee 0.23% 1.28
Yap Kum Ming 0.21% 1.2
Khoo Ai Hua 0.2% 1.14
Sharayu Sundararaj 0.19% 1.05
Siew Kim Man 0.18% 1.01
Tan How Kheng 0.17% 0.97
Liew Yoon Yee 0.17% 0.94
Kooi Soo La 0.16% 0.91
Credit Suisse 0.16% 0.9
Tan Kit Peng 0.16% 0.9
Gan Theng Puat @ Yeow Theng Puat 0.15% 0.85
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.