[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -17.49%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,457,997 1,419,130 1,414,612 1,153,478 1,116,526 1,030,890 938,544 34.09%
PBT 63,941 74,828 107,012 62,328 76,408 72,240 55,536 9.84%
Tax -16,036 -18,890 -26,560 -15,432 -19,572 -18,208 -14,716 5.88%
NP 47,905 55,938 80,452 46,896 56,836 54,032 40,820 11.24%
-
NP to SH 47,905 55,938 80,452 46,896 56,836 54,032 40,820 11.24%
-
Tax Rate 25.08% 25.24% 24.82% 24.76% 25.62% 25.20% 26.50% -
Total Cost 1,410,092 1,363,192 1,334,160 1,106,582 1,059,690 976,858 897,724 35.08%
-
Net Worth 223,564 223,564 223,564 223,564 228,496 220,276 212,057 3.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 32,877 32,877 32,877 45,206 32,877 32,877 32,877 0.00%
Div Payout % 68.63% 58.77% 40.87% 96.40% 57.85% 60.85% 80.54% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 223,564 223,564 223,564 223,564 228,496 220,276 212,057 3.58%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.29% 3.94% 5.69% 4.07% 5.09% 5.24% 4.35% -
ROE 21.43% 25.02% 35.99% 20.98% 24.87% 24.53% 19.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 886.94 863.29 860.54 701.69 679.21 627.12 570.94 34.09%
EPS 29.15 34.02 48.96 28.53 34.57 32.86 24.84 11.24%
DPS 20.00 20.00 20.00 27.50 20.00 20.00 20.00 0.00%
NAPS 1.36 1.36 1.36 1.36 1.39 1.34 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 886.86 863.22 860.47 701.63 679.15 627.06 570.89 34.09%
EPS 29.14 34.03 48.94 28.53 34.57 32.87 24.83 11.24%
DPS 20.00 20.00 20.00 27.50 20.00 20.00 20.00 0.00%
NAPS 1.3599 1.3599 1.3599 1.3599 1.3899 1.3399 1.2899 3.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.42 5.44 5.48 5.78 5.00 5.05 4.78 -
P/RPS 0.61 0.63 0.64 0.82 0.74 0.81 0.84 -19.19%
P/EPS 18.60 15.99 11.20 20.26 14.46 15.36 19.25 -2.26%
EY 5.38 6.26 8.93 4.94 6.91 6.51 5.19 2.42%
DY 3.69 3.68 3.65 4.76 4.00 3.96 4.18 -7.96%
P/NAPS 3.99 4.00 4.03 4.25 3.60 3.77 3.71 4.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 25/08/21 25/05/21 24/02/21 18/11/20 19/08/20 23/06/20 -
Price 5.56 5.72 5.19 5.73 5.12 4.84 5.04 -
P/RPS 0.63 0.66 0.60 0.82 0.75 0.77 0.88 -19.95%
P/EPS 19.08 16.81 10.60 20.09 14.81 14.73 20.30 -4.04%
EY 5.24 5.95 9.43 4.98 6.75 6.79 4.93 4.14%
DY 3.60 3.50 3.85 4.80 3.91 4.13 3.97 -6.30%
P/NAPS 4.09 4.21 3.82 4.21 3.68 3.61 3.91 3.04%

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