[AMWAY] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.8%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 316,083 321,950 280,809 234,636 252,998 235,065 230,773 23.21%
PBT 5,022 21,186 22,236 13,884 11,500 14,242 24,486 -65.05%
Tax -753 -5,575 -5,425 -3,679 -60 -3,630 -5,995 -74.76%
NP 4,269 15,611 16,811 10,205 11,440 10,612 18,491 -62.19%
-
NP to SH 4,269 15,611 16,811 10,205 11,440 10,612 18,491 -62.19%
-
Tax Rate 14.99% 26.31% 24.40% 26.50% 0.52% 25.49% 24.48% -
Total Cost 311,814 306,339 263,998 224,431 241,558 224,453 212,282 29.06%
-
Net Worth 223,564 228,496 220,276 212,057 221,920 218,632 216,989 2.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 20,548 8,219 8,219 8,219 20,548 8,219 8,219 83.69%
Div Payout % 481.34% 52.65% 48.89% 80.54% 179.62% 77.45% 44.45% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 223,564 228,496 220,276 212,057 221,920 218,632 216,989 2.00%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.35% 4.85% 5.99% 4.35% 4.52% 4.51% 8.01% -
ROE 1.91% 6.83% 7.63% 4.81% 5.15% 4.85% 8.52% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 192.28 195.85 170.82 142.74 153.91 143.00 140.39 23.21%
EPS 2.60 9.50 10.23 6.21 6.96 6.46 11.25 -62.17%
DPS 12.50 5.00 5.00 5.00 12.50 5.00 5.00 83.69%
NAPS 1.36 1.39 1.34 1.29 1.35 1.33 1.32 2.00%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 192.26 195.83 170.81 142.72 153.89 142.98 140.37 23.21%
EPS 2.60 9.50 10.23 6.21 6.96 6.45 11.25 -62.17%
DPS 12.50 5.00 5.00 5.00 12.50 5.00 5.00 83.69%
NAPS 1.3599 1.3899 1.3399 1.2899 1.3499 1.3299 1.3199 2.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.78 5.00 5.05 4.78 5.71 5.86 6.10 -
P/RPS 3.01 2.55 2.96 3.35 3.71 4.10 4.35 -21.68%
P/EPS 222.57 52.65 49.38 77.00 82.05 90.77 54.23 155.24%
EY 0.45 1.90 2.03 1.30 1.22 1.10 1.84 -60.72%
DY 2.16 1.00 0.99 1.05 2.19 0.85 0.82 90.17%
P/NAPS 4.25 3.60 3.77 3.71 4.23 4.41 4.62 -5.38%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 18/11/20 19/08/20 23/06/20 26/02/20 20/11/19 21/08/19 -
Price 5.73 5.12 4.84 5.04 5.50 5.87 6.00 -
P/RPS 2.98 2.61 2.83 3.53 3.57 4.11 4.27 -21.23%
P/EPS 220.64 53.91 47.33 81.19 79.03 90.93 53.34 156.57%
EY 0.45 1.85 2.11 1.23 1.27 1.10 1.87 -61.14%
DY 2.18 0.98 1.03 0.99 2.27 0.85 0.83 89.80%
P/NAPS 4.21 3.68 3.61 3.91 4.07 4.41 4.55 -5.02%

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