[AMWAY] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 36.46%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 515,445 234,636 966,327 713,329 478,264 247,491 972,272 -34.52%
PBT 36,120 13,884 64,551 53,051 38,809 14,323 70,181 -35.80%
Tax -9,104 -3,679 -13,393 -13,333 -9,703 -3,708 -15,671 -30.39%
NP 27,016 10,205 51,158 39,718 29,106 10,615 54,510 -37.39%
-
NP to SH 27,016 10,205 51,158 39,718 29,106 10,615 54,510 -37.39%
-
Tax Rate 25.20% 26.50% 20.75% 25.13% 25.00% 25.89% 22.33% -
Total Cost 488,429 224,431 915,169 673,611 449,158 236,876 917,762 -34.35%
-
Net Worth 220,276 212,057 221,920 218,632 216,989 207,125 216,989 1.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,438 8,219 45,206 24,657 16,438 8,219 45,206 -49.08%
Div Payout % 60.85% 80.54% 88.37% 62.08% 56.48% 77.43% 82.93% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 220,276 212,057 221,920 218,632 216,989 207,125 216,989 1.00%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.24% 4.35% 5.29% 5.57% 6.09% 4.29% 5.61% -
ROE 12.26% 4.81% 23.05% 18.17% 13.41% 5.12% 25.12% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 313.56 142.74 587.84 433.94 290.94 150.56 591.46 -34.52%
EPS 16.43 6.21 31.12 24.16 17.71 6.46 33.16 -37.41%
DPS 10.00 5.00 27.50 15.00 10.00 5.00 27.50 -49.08%
NAPS 1.34 1.29 1.35 1.33 1.32 1.26 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 313.56 142.74 587.84 433.94 290.94 150.56 591.46 -34.52%
EPS 16.43 6.21 31.12 24.16 17.71 6.46 33.16 -37.41%
DPS 10.00 5.00 27.50 15.00 10.00 5.00 27.50 -49.08%
NAPS 1.34 1.29 1.35 1.33 1.32 1.26 1.32 1.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.05 4.78 5.71 5.86 6.10 5.95 6.00 -
P/RPS 1.61 3.35 0.97 1.35 2.10 3.95 1.01 36.49%
P/EPS 30.73 77.00 18.35 24.25 34.45 92.14 18.09 42.41%
EY 3.25 1.30 5.45 4.12 2.90 1.09 5.53 -29.86%
DY 1.98 1.05 4.82 2.56 1.64 0.84 4.58 -42.85%
P/NAPS 3.77 3.71 4.23 4.41 4.62 4.72 4.55 -11.79%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 23/06/20 26/02/20 20/11/19 21/08/19 29/05/19 26/02/19 -
Price 4.84 5.04 5.50 5.87 6.00 5.91 6.09 -
P/RPS 1.54 3.53 0.94 1.35 2.06 3.93 1.03 30.78%
P/EPS 29.45 81.19 17.67 24.29 33.89 91.52 18.37 37.01%
EY 3.40 1.23 5.66 4.12 2.95 1.09 5.44 -26.92%
DY 2.07 0.99 5.00 2.56 1.67 0.85 4.52 -40.61%
P/NAPS 3.61 3.91 4.07 4.41 4.55 4.69 4.61 -15.05%

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