[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 28.8%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 837,395 515,445 234,636 966,327 713,329 478,264 247,491 124.87%
PBT 57,306 36,120 13,884 64,551 53,051 38,809 14,323 151.38%
Tax -14,679 -9,104 -3,679 -13,393 -13,333 -9,703 -3,708 149.62%
NP 42,627 27,016 10,205 51,158 39,718 29,106 10,615 152.00%
-
NP to SH 42,627 27,016 10,205 51,158 39,718 29,106 10,615 152.00%
-
Tax Rate 25.62% 25.20% 26.50% 20.75% 25.13% 25.00% 25.89% -
Total Cost 794,768 488,429 224,431 915,169 673,611 449,158 236,876 123.62%
-
Net Worth 228,496 220,276 212,057 221,920 218,632 216,989 207,125 6.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 24,657 16,438 8,219 45,206 24,657 16,438 8,219 107.59%
Div Payout % 57.85% 60.85% 80.54% 88.37% 62.08% 56.48% 77.43% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 228,496 220,276 212,057 221,920 218,632 216,989 207,125 6.74%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.09% 5.24% 4.35% 5.29% 5.57% 6.09% 4.29% -
ROE 18.66% 12.26% 4.81% 23.05% 18.17% 13.41% 5.12% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 509.41 313.56 142.74 587.84 433.94 290.94 150.56 124.87%
EPS 25.93 16.43 6.21 31.12 24.16 17.71 6.46 151.93%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.59%
NAPS 1.39 1.34 1.29 1.35 1.33 1.32 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 509.36 313.53 142.72 587.79 433.90 290.91 150.54 124.88%
EPS 25.93 16.43 6.21 31.12 24.16 17.70 6.46 151.93%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.59%
NAPS 1.3899 1.3399 1.2899 1.3499 1.3299 1.3199 1.2599 6.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.00 5.05 4.78 5.71 5.86 6.10 5.95 -
P/RPS 0.98 1.61 3.35 0.97 1.35 2.10 3.95 -60.41%
P/EPS 19.28 30.73 77.00 18.35 24.25 34.45 92.14 -64.65%
EY 5.19 3.25 1.30 5.45 4.12 2.90 1.09 182.22%
DY 3.00 1.98 1.05 4.82 2.56 1.64 0.84 133.10%
P/NAPS 3.60 3.77 3.71 4.23 4.41 4.62 4.72 -16.48%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 23/06/20 26/02/20 20/11/19 21/08/19 29/05/19 -
Price 5.12 4.84 5.04 5.50 5.87 6.00 5.91 -
P/RPS 1.01 1.54 3.53 0.94 1.35 2.06 3.93 -59.47%
P/EPS 19.74 29.45 81.19 17.67 24.29 33.89 91.52 -63.93%
EY 5.06 3.40 1.23 5.66 4.12 2.95 1.09 177.50%
DY 2.93 2.07 0.99 5.00 2.56 1.67 0.85 127.67%
P/NAPS 3.68 3.61 3.91 4.07 4.41 4.55 4.69 -14.89%

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