[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -80.53%
YoY- 33.1%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 966,327 713,329 478,264 247,491 972,272 723,308 463,100 63.07%
PBT 64,551 53,051 38,809 14,323 70,181 42,750 21,276 109.15%
Tax -13,393 -13,333 -9,703 -3,708 -15,671 -10,165 -5,839 73.66%
NP 51,158 39,718 29,106 10,615 54,510 32,585 15,437 121.79%
-
NP to SH 51,158 39,718 29,106 10,615 54,510 32,585 15,437 121.79%
-
Tax Rate 20.75% 25.13% 25.00% 25.89% 22.33% 23.78% 27.44% -
Total Cost 915,169 673,611 449,158 236,876 917,762 690,723 447,663 60.86%
-
Net Worth 221,920 218,632 216,989 207,125 216,989 202,194 193,975 9.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 45,206 24,657 16,438 8,219 45,206 24,657 16,438 95.92%
Div Payout % 88.37% 62.08% 56.48% 77.43% 82.93% 75.67% 106.49% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 221,920 218,632 216,989 207,125 216,989 202,194 193,975 9.36%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.29% 5.57% 6.09% 4.29% 5.61% 4.50% 3.33% -
ROE 23.05% 18.17% 13.41% 5.12% 25.12% 16.12% 7.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 587.84 433.94 290.94 150.56 591.46 440.01 281.72 63.07%
EPS 31.12 24.16 17.71 6.46 33.16 19.82 9.39 121.80%
DPS 27.50 15.00 10.00 5.00 27.50 15.00 10.00 95.92%
NAPS 1.35 1.33 1.32 1.26 1.32 1.23 1.18 9.36%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 587.79 433.90 290.91 150.54 591.41 439.97 281.69 63.07%
EPS 31.12 24.16 17.70 6.46 33.16 19.82 9.39 121.80%
DPS 27.50 15.00 10.00 5.00 27.50 15.00 10.00 95.92%
NAPS 1.3499 1.3299 1.3199 1.2599 1.3199 1.2299 1.1799 9.36%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.71 5.86 6.10 5.95 6.00 6.80 7.57 -
P/RPS 0.97 1.35 2.10 3.95 1.01 1.55 2.69 -49.24%
P/EPS 18.35 24.25 34.45 92.14 18.09 34.30 80.61 -62.61%
EY 5.45 4.12 2.90 1.09 5.53 2.92 1.24 167.59%
DY 4.82 2.56 1.64 0.84 4.58 2.21 1.32 136.56%
P/NAPS 4.23 4.41 4.62 4.72 4.55 5.53 6.42 -24.22%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 21/08/19 29/05/19 26/02/19 14/11/18 20/08/18 -
Price 5.50 5.87 6.00 5.91 6.09 6.60 7.40 -
P/RPS 0.94 1.35 2.06 3.93 1.03 1.50 2.63 -49.54%
P/EPS 17.67 24.29 33.89 91.52 18.37 33.30 78.80 -62.98%
EY 5.66 4.12 2.95 1.09 5.44 3.00 1.27 170.08%
DY 5.00 2.56 1.67 0.85 4.52 2.27 1.35 138.81%
P/NAPS 4.07 4.41 4.55 4.69 4.61 5.37 6.27 -24.97%

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