[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -20.21%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,153,478 1,116,526 1,030,890 938,544 966,327 951,105 956,528 13.22%
PBT 62,328 76,408 72,240 55,536 64,551 70,734 77,618 -13.54%
Tax -15,432 -19,572 -18,208 -14,716 -13,393 -17,777 -19,406 -14.10%
NP 46,896 56,836 54,032 40,820 51,158 52,957 58,212 -13.36%
-
NP to SH 46,896 56,836 54,032 40,820 51,158 52,957 58,212 -13.36%
-
Tax Rate 24.76% 25.62% 25.20% 26.50% 20.75% 25.13% 25.00% -
Total Cost 1,106,582 1,059,690 976,858 897,724 915,169 898,148 898,316 14.84%
-
Net Worth 223,564 228,496 220,276 212,057 221,920 218,632 216,989 2.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 45,206 32,877 32,877 32,877 45,206 32,877 32,877 23.53%
Div Payout % 96.40% 57.85% 60.85% 80.54% 88.37% 62.08% 56.48% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 223,564 228,496 220,276 212,057 221,920 218,632 216,989 2.00%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.07% 5.09% 5.24% 4.35% 5.29% 5.57% 6.09% -
ROE 20.98% 24.87% 24.53% 19.25% 23.05% 24.22% 26.83% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 701.69 679.21 627.12 570.94 587.84 578.58 581.88 13.22%
EPS 28.53 34.57 32.86 24.84 31.12 32.21 35.42 -13.37%
DPS 27.50 20.00 20.00 20.00 27.50 20.00 20.00 23.53%
NAPS 1.36 1.39 1.34 1.29 1.35 1.33 1.32 2.00%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 701.63 679.15 627.06 570.89 587.79 578.53 581.83 13.23%
EPS 28.53 34.57 32.87 24.83 31.12 32.21 35.41 -13.35%
DPS 27.50 20.00 20.00 20.00 27.50 20.00 20.00 23.53%
NAPS 1.3599 1.3899 1.3399 1.2899 1.3499 1.3299 1.3199 2.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.78 5.00 5.05 4.78 5.71 5.86 6.10 -
P/RPS 0.82 0.74 0.81 0.84 0.97 1.01 1.05 -15.13%
P/EPS 20.26 14.46 15.36 19.25 18.35 18.19 17.23 11.34%
EY 4.94 6.91 6.51 5.19 5.45 5.50 5.81 -10.20%
DY 4.76 4.00 3.96 4.18 4.82 3.41 3.28 28.03%
P/NAPS 4.25 3.60 3.77 3.71 4.23 4.41 4.62 -5.38%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 18/11/20 19/08/20 23/06/20 26/02/20 20/11/19 21/08/19 -
Price 5.73 5.12 4.84 5.04 5.50 5.87 6.00 -
P/RPS 0.82 0.75 0.77 0.88 0.94 1.01 1.03 -14.04%
P/EPS 20.09 14.81 14.73 20.30 17.67 18.22 16.94 11.98%
EY 4.98 6.75 6.79 4.93 5.66 5.49 5.90 -10.64%
DY 4.80 3.91 4.13 3.97 5.00 3.41 3.33 27.46%
P/NAPS 4.21 3.68 3.61 3.91 4.07 4.41 4.55 -5.02%

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