[AMWAY] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -60.94%
YoY- -53.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 391,230 392,414 383,933 355,912 353,653 316,083 321,950 13.88%
PBT 26,665 1,772 10,542 10,661 26,753 5,022 21,186 16.58%
Tax -6,493 -920 -2,582 -2,805 -6,640 -753 -5,575 10.70%
NP 20,172 852 7,960 7,856 20,113 4,269 15,611 18.65%
-
NP to SH 20,172 852 7,960 7,856 20,113 4,269 15,611 18.65%
-
Tax Rate 24.35% 51.92% 24.49% 26.31% 24.82% 14.99% 26.31% -
Total Cost 371,058 391,562 375,973 348,056 333,540 311,814 306,339 13.64%
-
Net Worth 221,920 215,345 223,564 223,564 223,564 223,564 228,496 -1.92%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 8,219 14,794 8,219 8,219 8,219 20,548 8,219 0.00%
Div Payout % 40.75% 1,736.47% 103.26% 104.62% 40.87% 481.34% 52.65% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 221,920 215,345 223,564 223,564 223,564 223,564 228,496 -1.92%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.16% 0.22% 2.07% 2.21% 5.69% 1.35% 4.85% -
ROE 9.09% 0.40% 3.56% 3.51% 9.00% 1.91% 6.83% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 238.00 238.72 233.56 216.51 215.14 192.28 195.85 13.89%
EPS 12.27 0.52 4.84 4.78 12.24 2.60 9.50 18.61%
DPS 5.00 9.00 5.00 5.00 5.00 12.50 5.00 0.00%
NAPS 1.35 1.31 1.36 1.36 1.36 1.36 1.39 -1.92%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 238.00 238.72 233.56 216.51 215.14 192.28 195.85 13.89%
EPS 12.27 0.52 4.84 4.78 12.24 2.60 9.50 18.61%
DPS 5.00 9.00 5.00 5.00 5.00 12.50 5.00 0.00%
NAPS 1.35 1.31 1.36 1.36 1.36 1.36 1.39 -1.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 5.12 5.40 5.42 5.44 5.48 5.78 5.00 -
P/RPS 2.15 2.26 2.32 2.51 2.55 3.01 2.55 -10.76%
P/EPS 41.72 1,041.88 111.93 113.83 44.79 222.57 52.65 -14.38%
EY 2.40 0.10 0.89 0.88 2.23 0.45 1.90 16.86%
DY 0.98 1.67 0.92 0.92 0.91 2.16 1.00 -1.33%
P/NAPS 3.79 4.12 3.99 4.00 4.03 4.25 3.60 3.49%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 17/11/21 25/08/21 25/05/21 24/02/21 18/11/20 -
Price 5.11 5.42 5.56 5.72 5.19 5.73 5.12 -
P/RPS 2.15 2.27 2.38 2.64 2.41 2.98 2.61 -12.13%
P/EPS 41.64 1,045.74 114.82 119.69 42.42 220.64 53.91 -15.82%
EY 2.40 0.10 0.87 0.84 2.36 0.45 1.85 18.96%
DY 0.98 1.66 0.90 0.87 0.96 2.18 0.98 0.00%
P/NAPS 3.79 4.14 4.09 4.21 3.82 4.21 3.68 1.98%

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