[AMWAY] QoQ 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- -7.14%
YoY- 47.11%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 355,912 353,653 316,083 321,950 280,809 234,636 252,998 25.57%
PBT 10,661 26,753 5,022 21,186 22,236 13,884 11,500 -4.92%
Tax -2,805 -6,640 -753 -5,575 -5,425 -3,679 -60 1200.78%
NP 7,856 20,113 4,269 15,611 16,811 10,205 11,440 -22.18%
-
NP to SH 7,856 20,113 4,269 15,611 16,811 10,205 11,440 -22.18%
-
Tax Rate 26.31% 24.82% 14.99% 26.31% 24.40% 26.50% 0.52% -
Total Cost 348,056 333,540 311,814 306,339 263,998 224,431 241,558 27.59%
-
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 8,219 8,219 20,548 8,219 8,219 8,219 20,548 -45.74%
Div Payout % 104.62% 40.87% 481.34% 52.65% 48.89% 80.54% 179.62% -
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 2.21% 5.69% 1.35% 4.85% 5.99% 4.35% 4.52% -
ROE 3.51% 9.00% 1.91% 6.83% 7.63% 4.81% 5.15% -
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 216.51 215.14 192.28 195.85 170.82 142.74 153.91 25.57%
EPS 4.78 12.24 2.60 9.50 10.23 6.21 6.96 -22.17%
DPS 5.00 5.00 12.50 5.00 5.00 5.00 12.50 -45.74%
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 216.49 215.12 192.26 195.83 170.81 142.72 153.89 25.57%
EPS 4.78 12.23 2.60 9.50 10.23 6.21 6.96 -22.17%
DPS 5.00 5.00 12.50 5.00 5.00 5.00 12.50 -45.74%
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 2.51 2.55 3.01 2.55 2.96 3.35 3.71 -22.95%
P/EPS 113.83 44.79 222.57 52.65 49.38 77.00 82.05 24.41%
EY 0.88 2.23 0.45 1.90 2.03 1.30 1.22 -19.58%
DY 0.92 0.91 2.16 1.00 0.99 1.05 2.19 -43.93%
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 2.64 2.41 2.98 2.61 2.83 3.53 3.57 -18.23%
P/EPS 119.69 42.42 220.64 53.91 47.33 81.19 79.03 31.91%
EY 0.84 2.36 0.45 1.85 2.11 1.23 1.27 -24.10%
DY 0.87 0.96 2.18 0.98 1.03 0.99 2.27 -47.26%
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