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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 57.78%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 709,565 353,653 1,153,478 837,395 515,445 234,636 966,327 -18.62%
PBT 37,414 26,753 62,328 57,306 36,120 13,884 64,551 -30.50%
Tax -9,445 -6,640 -15,432 -14,679 -9,104 -3,679 -13,393 -20.78%
NP 27,969 20,113 46,896 42,627 27,016 10,205 51,158 -33.16%
-
NP to SH 27,969 20,113 46,896 42,627 27,016 10,205 51,158 -33.16%
-
Tax Rate 25.24% 24.82% 24.76% 25.62% 25.20% 26.50% 20.75% -
Total Cost 681,596 333,540 1,106,582 794,768 488,429 224,431 915,169 -17.85%
-
Net Worth 223,564 223,564 223,564 228,496 220,276 212,057 221,920 0.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 16,438 8,219 45,206 24,657 16,438 8,219 45,206 -49.08%
Div Payout % 58.77% 40.87% 96.40% 57.85% 60.85% 80.54% 88.37% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 223,564 223,564 223,564 228,496 220,276 212,057 221,920 0.49%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.94% 5.69% 4.07% 5.09% 5.24% 4.35% 5.29% -
ROE 12.51% 9.00% 20.98% 18.66% 12.26% 4.81% 23.05% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 431.65 215.14 701.69 509.41 313.56 142.74 587.84 -18.62%
EPS 17.01 12.24 28.53 25.93 16.43 6.21 31.12 -33.17%
DPS 10.00 5.00 27.50 15.00 10.00 5.00 27.50 -49.08%
NAPS 1.36 1.36 1.36 1.39 1.34 1.29 1.35 0.49%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 431.61 215.12 701.63 509.36 313.53 142.72 587.79 -18.62%
EPS 17.01 12.23 28.53 25.93 16.43 6.21 31.12 -33.17%
DPS 10.00 5.00 27.50 15.00 10.00 5.00 27.50 -49.08%
NAPS 1.3599 1.3599 1.3599 1.3899 1.3399 1.2899 1.3499 0.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 1.26 2.55 0.82 0.98 1.61 3.35 0.97 19.06%
P/EPS 31.97 44.79 20.26 19.28 30.73 77.00 18.35 44.83%
EY 3.13 2.23 4.94 5.19 3.25 1.30 5.45 -30.93%
DY 1.84 0.91 4.76 3.00 1.98 1.05 4.82 -47.40%
P/NAPS 4.00 4.03 4.25 3.60 3.77 3.71 4.23 -3.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 1.33 2.41 0.82 1.01 1.54 3.53 0.94 26.05%
P/EPS 33.62 42.42 20.09 19.74 29.45 81.19 17.67 53.60%
EY 2.97 2.36 4.98 5.06 3.40 1.23 5.66 -34.96%
DY 1.75 0.96 4.80 2.93 2.07 0.99 5.00 -50.36%
P/NAPS 4.21 3.82 4.21 3.68 3.61 3.91 4.07 2.28%

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