[AMWAY] QoQ 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- -51.58%
YoY- 33.1%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 252,998 235,065 230,773 247,491 248,964 260,208 227,779 7.23%
PBT 11,500 14,242 24,486 14,323 27,431 21,474 10,307 7.55%
Tax -60 -3,630 -5,995 -3,708 -5,506 -4,326 -2,845 -92.31%
NP 11,440 10,612 18,491 10,615 21,925 17,148 7,462 32.85%
-
NP to SH 11,440 10,612 18,491 10,615 21,925 17,148 7,462 32.85%
-
Tax Rate 0.52% 25.49% 24.48% 25.89% 20.07% 20.15% 27.60% -
Total Cost 241,558 224,453 212,282 236,876 227,039 243,060 220,317 6.31%
-
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 20,548 8,219 8,219 8,219 20,548 8,219 8,219 83.89%
Div Payout % 179.62% 77.45% 44.45% 77.43% 93.72% 47.93% 110.15% -
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 4.52% 4.51% 8.01% 4.29% 8.81% 6.59% 3.28% -
ROE 5.15% 4.85% 8.52% 5.12% 10.10% 8.48% 3.85% -
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 153.91 143.00 140.39 150.56 151.45 158.29 138.56 7.23%
EPS 6.96 6.46 11.25 6.46 13.34 10.43 4.54 32.85%
DPS 12.50 5.00 5.00 5.00 12.50 5.00 5.00 83.89%
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 153.89 142.98 140.37 150.54 151.44 158.28 138.55 7.23%
EPS 6.96 6.45 11.25 6.46 13.34 10.43 4.54 32.85%
DPS 12.50 5.00 5.00 5.00 12.50 5.00 5.00 83.89%
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 3.71 4.10 4.35 3.95 3.96 4.30 5.46 -22.65%
P/EPS 82.05 90.77 54.23 92.14 44.99 65.19 166.76 -37.59%
EY 1.22 1.10 1.84 1.09 2.22 1.53 0.60 60.29%
DY 2.19 0.85 0.82 0.84 2.08 0.74 0.66 121.98%
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 3.57 4.11 4.27 3.93 4.02 4.17 5.34 -23.48%
P/EPS 79.03 90.93 53.34 91.52 45.66 63.27 163.02 -38.20%
EY 1.27 1.10 1.87 1.09 2.19 1.58 0.61 62.83%
DY 2.27 0.85 0.83 0.85 2.05 0.76 0.68 122.87%
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