[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Annualized Quarter Result
Revenue	1,419,130	1,414,612	1,153,478	1,116,526	1,030,890	938,544	966,327	29.23%
YoY %	0.32%	22.64%	3.31%	8.31%	9.84%	-2.88%	-	-
Horiz. %	146.86%	146.39%	119.37%	115.54%	106.68%	97.12%	100.00%	-
PBT	74,828	107,012	62,328	76,408	72,240	55,536	64,551	10.36%
YoY %	-30.08%	71.69%	-18.43%	5.77%	30.08%	-13.97%	-	-
Horiz. %	115.92%	165.78%	96.56%	118.37%	111.91%	86.03%	100.00%	-
Tax	-18,890	-26,560	-15,432	-19,572	-18,208	-14,716	-13,393	25.79%
YoY %	28.88%	-72.11%	21.15%	-7.49%	-23.73%	-9.88%	-	-
Horiz. %	141.04%	198.31%	115.22%	146.14%	135.95%	109.88%	100.00%	-
NP	55,938	80,452	46,896	56,836	54,032	40,820	51,158	6.14%
YoY %	-30.47%	71.55%	-17.49%	5.19%	32.37%	-20.21%	-	-
Horiz. %	109.34%	157.26%	91.67%	111.10%	105.62%	79.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,938	80,452	46,896	56,836	54,032	40,820	51,158	6.14%
YoY %	-30.47%	71.55%	-17.49%	5.19%	32.37%	-20.21%	-	-
Horiz. %	109.34%	157.26%	91.67%	111.10%	105.62%	79.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	24.82%	24.76%	25.62%	25.20%	26.50%	20.75%	-
YoY %	1.69%	0.24%	-3.36%	1.67%	-4.91%	27.71%	-	-
Horiz. %	121.64%	119.61%	119.33%	123.47%	121.45%	127.71%	100.00%	-
Total Cost	1,363,192	1,334,160	1,106,582	1,059,690	976,858	897,724	915,169	30.45%
YoY %	2.18%	20.57%	4.43%	8.48%	8.81%	-1.91%	-	-
Horiz. %	148.96%	145.78%	120.92%	115.79%	106.74%	98.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,564	223,564	223,564	228,496	220,276	212,057	221,920	0.49%
YoY %	0.00%	0.00%	-2.16%	3.73%	3.88%	-4.44%	-	-
Horiz. %	100.74%	100.74%	100.74%	102.96%	99.26%	95.56%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	32,877	32,877	45,206	32,877	32,877	32,877	45,206	-19.14%
YoY %	0.00%	-27.27%	37.50%	0.00%	0.00%	-27.27%	-	-
Horiz. %	72.73%	72.73%	100.00%	72.73%	72.73%	72.73%	100.00%	-
Div Payout %	58.77%	40.87%	96.40%	57.85%	60.85%	80.54%	88.37%	-
YoY %	43.80%	-57.60%	66.64%	-4.93%	-24.45%	-8.86%	-	-
Horiz. %	66.50%	46.25%	109.09%	65.46%	68.86%	91.14%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	223,564	223,564	223,564	228,496	220,276	212,057	221,920	0.49%
YoY %	0.00%	0.00%	-2.16%	3.73%	3.88%	-4.44%	-	-
Horiz. %	100.74%	100.74%	100.74%	102.96%	99.26%	95.56%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,385	164,385	164,385	0.00%
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%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	3.94%	5.69%	4.07%	5.09%	5.24%	4.35%	5.29%	-
YoY %	-30.76%	39.80%	-20.04%	-2.86%	20.46%	-17.77%	-	-
Horiz. %	74.48%	107.56%	76.94%	96.22%	99.05%	82.23%	100.00%	-
ROE	25.02%	35.99%	20.98%	24.87%	24.53%	19.25%	23.05%	-
YoY %	-30.48%	71.54%	-15.64%	1.39%	27.43%	-16.49%	-	-
Horiz. %	108.55%	156.14%	91.02%	107.90%	106.42%	83.51%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	863.29	860.54	701.69	679.21	627.12	570.94	587.84	29.23%
YoY %	0.32%	22.64%	3.31%	8.31%	9.84%	-2.87%	-	-
Horiz. %	146.86%	146.39%	119.37%	115.54%	106.68%	97.13%	100.00%	-
EPS	34.02	48.96	28.53	34.57	32.86	24.84	31.12	6.12%
YoY %	-30.51%	71.61%	-17.47%	5.20%	32.29%	-20.18%	-	-
Horiz. %	109.32%	157.33%	91.68%	111.09%	105.59%	79.82%	100.00%	-
DPS	20.00	20.00	27.50	20.00	20.00	20.00	27.50	-19.14%
YoY %	0.00%	-27.27%	37.50%	0.00%	0.00%	-27.27%	-	-
Horiz. %	72.73%	72.73%	100.00%	72.73%	72.73%	72.73%	100.00%	-
NAPS	1.36	1.36	1.36	1.39	1.34	1.29	1.35	0.49%
YoY %	0.00%	0.00%	-2.16%	3.73%	3.88%	-4.44%	-	-
Horiz. %	100.74%	100.74%	100.74%	102.96%	99.26%	95.56%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	863.29	860.54	701.69	679.21	627.12	570.94	587.84	29.23%
YoY %	0.32%	22.64%	3.31%	8.31%	9.84%	-2.87%	-	-
Horiz. %	146.86%	146.39%	119.37%	115.54%	106.68%	97.13%	100.00%	-
EPS	34.02	48.96	28.53	34.57	32.86	24.84	31.12	6.12%
YoY %	-30.51%	71.61%	-17.47%	5.20%	32.29%	-20.18%	-	-
Horiz. %	109.32%	157.33%	91.68%	111.09%	105.59%	79.82%	100.00%	-
DPS	20.00	20.00	27.50	20.00	20.00	20.00	27.50	-19.14%
YoY %	0.00%	-27.27%	37.50%	0.00%	0.00%	-27.27%	-	-
Horiz. %	72.73%	72.73%	100.00%	72.73%	72.73%	72.73%	100.00%	-
NAPS	1.36	1.36	1.36	1.39	1.34	1.29	1.35	0.49%
YoY %	0.00%	0.00%	-2.16%	3.73%	3.88%	-4.44%	-	-
Horiz. %	100.74%	100.74%	100.74%	102.96%	99.26%	95.56%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	5.44	5.48	5.78	5.00	5.05	4.78	5.71	-
P/RPS	0.63	0.64	0.82	0.74	0.81	0.84	0.97	-25.02%
YoY %	-1.56%	-21.95%	10.81%	-8.64%	-3.57%	-13.40%	-	-
Horiz. %	64.95%	65.98%	84.54%	76.29%	83.51%	86.60%	100.00%	-
P/EPS	15.99	11.20	20.26	14.46	15.36	19.25	18.35	-8.77%
YoY %	42.77%	-44.72%	40.11%	-5.86%	-20.21%	4.90%	-	-
Horiz. %	87.14%	61.04%	110.41%	78.80%	83.71%	104.90%	100.00%	-
EY	6.26	8.93	4.94	6.91	6.51	5.19	5.45	9.68%
YoY %	-29.90%	80.77%	-28.51%	6.14%	25.43%	-4.77%	-	-
Horiz. %	114.86%	163.85%	90.64%	126.79%	119.45%	95.23%	100.00%	-
DY	3.68	3.65	4.76	4.00	3.96	4.18	4.82	-16.47%
YoY %	0.82%	-23.32%	19.00%	1.01%	-5.26%	-13.28%	-	-
Horiz. %	76.35%	75.73%	98.76%	82.99%	82.16%	86.72%	100.00%	-
P/NAPS	4.00	4.03	4.25	3.60	3.77	3.71	4.23	-3.66%
YoY %	-0.74%	-5.18%	18.06%	-4.51%	1.62%	-12.29%	-	-
Horiz. %	94.56%	95.27%	100.47%	85.11%	89.13%	87.71%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	25/05/21	24/02/21	18/11/20	19/08/20	23/06/20	26/02/20	-
Price	5.72	5.19	5.73	5.12	4.84	5.04	5.50	-
P/RPS	0.66	0.60	0.82	0.75	0.77	0.88	0.94	-21.01%
YoY %	10.00%	-26.83%	9.33%	-2.60%	-12.50%	-6.38%	-	-
Horiz. %	70.21%	63.83%	87.23%	79.79%	81.91%	93.62%	100.00%	-
P/EPS	16.81	10.60	20.09	14.81	14.73	20.30	17.67	-3.27%
YoY %	58.58%	-47.24%	35.65%	0.54%	-27.44%	14.88%	-	-
Horiz. %	95.13%	59.99%	113.70%	83.81%	83.36%	114.88%	100.00%	-
EY	5.95	9.43	4.98	6.75	6.79	4.93	5.66	3.39%
YoY %	-36.90%	89.36%	-26.22%	-0.59%	37.73%	-12.90%	-	-
Horiz. %	105.12%	166.61%	87.99%	119.26%	119.96%	87.10%	100.00%	-
DY	3.50	3.85	4.80	3.91	4.13	3.97	5.00	-21.17%
YoY %	-9.09%	-19.79%	22.76%	-5.33%	4.03%	-20.60%	-	-
Horiz. %	70.00%	77.00%	96.00%	78.20%	82.60%	79.40%	100.00%	-
P/NAPS	4.21	3.82	4.21	3.68	3.61	3.91	4.07	2.28%
YoY %	10.21%	-9.26%	14.40%	1.94%	-7.67%	-3.93%	-	-
Horiz. %	103.44%	93.86%	103.44%	90.42%	88.70%	96.07%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos