[AMWAY] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.1%
YoY- 88.55%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 938,544 966,327 951,105 956,528 989,964 972,272 964,410 -1.79%
PBT 55,536 64,551 70,734 77,618 57,292 70,181 57,000 -1.71%
Tax -14,716 -13,393 -17,777 -19,406 -14,832 -15,671 -13,553 5.63%
NP 40,820 51,158 52,957 58,212 42,460 54,510 43,446 -4.06%
-
NP to SH 40,820 51,158 52,957 58,212 42,460 54,510 43,446 -4.06%
-
Tax Rate 26.50% 20.75% 25.13% 25.00% 25.89% 22.33% 23.78% -
Total Cost 897,724 915,169 898,148 898,316 947,504 917,762 920,964 -1.68%
-
Net Worth 212,057 221,920 218,632 216,989 207,125 216,989 202,194 3.22%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 32,877 45,206 32,877 32,877 32,877 45,206 32,877 0.00%
Div Payout % 80.54% 88.37% 62.08% 56.48% 77.43% 82.93% 75.67% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 212,057 221,920 218,632 216,989 207,125 216,989 202,194 3.22%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.35% 5.29% 5.57% 6.09% 4.29% 5.61% 4.50% -
ROE 19.25% 23.05% 24.22% 26.83% 20.50% 25.12% 21.49% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 570.94 587.84 578.58 581.88 602.22 591.46 586.68 -1.79%
EPS 24.84 31.12 32.21 35.42 25.84 33.16 26.43 -4.04%
DPS 20.00 27.50 20.00 20.00 20.00 27.50 20.00 0.00%
NAPS 1.29 1.35 1.33 1.32 1.26 1.32 1.23 3.22%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 570.89 587.79 578.53 581.83 602.17 591.41 586.62 -1.79%
EPS 24.83 31.12 32.21 35.41 25.83 33.16 26.43 -4.07%
DPS 20.00 27.50 20.00 20.00 20.00 27.50 20.00 0.00%
NAPS 1.2899 1.3499 1.3299 1.3199 1.2599 1.3199 1.2299 3.22%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 4.78 5.71 5.86 6.10 5.95 6.00 6.80 -
P/RPS 0.84 0.97 1.01 1.05 0.99 1.01 1.16 -19.34%
P/EPS 19.25 18.35 18.19 17.23 23.04 18.09 25.73 -17.57%
EY 5.19 5.45 5.50 5.81 4.34 5.53 3.89 21.17%
DY 4.18 4.82 3.41 3.28 3.36 4.58 2.94 26.41%
P/NAPS 3.71 4.23 4.41 4.62 4.72 4.55 5.53 -23.34%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 23/06/20 26/02/20 20/11/19 21/08/19 29/05/19 26/02/19 14/11/18 -
Price 5.04 5.50 5.87 6.00 5.91 6.09 6.60 -
P/RPS 0.88 0.94 1.01 1.03 0.98 1.03 1.12 -14.83%
P/EPS 20.30 17.67 18.22 16.94 22.88 18.37 24.97 -12.88%
EY 4.93 5.66 5.49 5.90 4.37 5.44 4.00 14.93%
DY 3.97 5.00 3.41 3.33 3.38 4.52 3.03 19.71%
P/NAPS 3.91 4.07 4.41 4.55 4.69 4.61 5.37 -19.04%

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