[AMWAY] QoQ Cumulative 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- 174.2%
YoY- 88.55%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 234,636 966,327 713,329 478,264 247,491 972,272 723,308 -52.75%
PBT 13,884 64,551 53,051 38,809 14,323 70,181 42,750 -52.71%
Tax -3,679 -13,393 -13,333 -9,703 -3,708 -15,671 -10,165 -49.18%
NP 10,205 51,158 39,718 29,106 10,615 54,510 32,585 -53.85%
-
NP to SH 10,205 51,158 39,718 29,106 10,615 54,510 32,585 -53.85%
-
Tax Rate 26.50% 20.75% 25.13% 25.00% 25.89% 22.33% 23.78% -
Total Cost 224,431 915,169 673,611 449,158 236,876 917,762 690,723 -52.70%
-
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 8,219 45,206 24,657 16,438 8,219 45,206 24,657 -51.89%
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 4.81% 23.05% 18.17% 13.41% 5.12% 25.12% 16.12% -
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 142.74 587.84 433.94 290.94 150.56 591.46 440.01 -52.75%
EPS 6.21 31.12 24.16 17.71 6.46 33.16 19.82 -53.83%
DPS 5.00 27.50 15.00 10.00 5.00 27.50 15.00 -51.89%
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 142.72 587.79 433.90 290.91 150.54 591.41 439.97 -52.75%
EPS 6.21 31.12 24.16 17.70 6.46 33.16 19.82 -53.83%
DPS 5.00 27.50 15.00 10.00 5.00 27.50 15.00 -51.89%
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 3.35 0.97 1.35 2.10 3.95 1.01 1.55 67.08%
P/EPS 77.00 18.35 24.25 34.45 92.14 18.09 34.30 71.36%
EY 1.30 5.45 4.12 2.90 1.09 5.53 2.92 -41.66%
DY 1.05 4.82 2.56 1.64 0.84 4.58 2.21 -39.08%
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 3.53 0.94 1.35 2.06 3.93 1.03 1.50 76.83%
P/EPS 81.19 17.67 24.29 33.89 91.52 18.37 33.30 81.05%
EY 1.23 5.66 4.12 2.95 1.09 5.44 3.00 -44.78%
DY 0.99 5.00 2.56 1.67 0.85 4.52 2.27 -42.46%
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