[AMWAY] QoQ TTM 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- 10.19%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,347,598 1,272,495 1,153,478 1,090,393 1,003,508 953,472 966,327 24.84%
PBT 63,622 75,197 62,328 68,806 61,862 64,112 64,551 -0.96%
Tax -15,773 -18,393 -15,432 -14,739 -12,794 -13,364 -13,393 11.53%
NP 47,849 56,804 46,896 54,067 49,068 50,748 51,158 -4.36%
-
NP to SH 47,849 56,804 46,896 54,067 49,068 50,748 51,158 -4.36%
-
Tax Rate 24.79% 24.46% 24.76% 21.42% 20.68% 20.84% 20.75% -
Total Cost 1,299,749 1,215,691 1,106,582 1,036,326 954,440 902,724 915,169 26.37%
-
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 45,206 45,206 45,206 45,206 45,206 45,206 45,206 0.00%
Div Payout % 94.48% 79.58% 96.40% 83.61% 92.13% 89.08% 88.37% -
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 3.55% 4.46% 4.07% 4.96% 4.89% 5.32% 5.29% -
ROE 21.40% 25.41% 20.98% 23.66% 22.28% 23.93% 23.05% -
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 819.78 774.09 701.69 663.31 610.46 580.02 587.84 24.84%
EPS 29.11 34.56 28.53 32.89 29.85 30.87 31.12 -4.35%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 27.50 0.00%
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 819.71 774.02 701.63 663.26 610.41 579.97 587.79 24.84%
EPS 29.11 34.55 28.53 32.89 29.85 30.87 31.12 -4.35%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 27.50 0.00%
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 0.66 0.71 0.82 0.75 0.83 0.82 0.97 -22.65%
P/EPS 18.69 15.86 20.26 15.20 16.92 15.48 18.35 1.23%
EY 5.35 6.31 4.94 6.58 5.91 6.46 5.45 -1.22%
DY 5.06 5.02 4.76 5.50 5.45 5.75 4.82 3.29%
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 0.70 0.67 0.82 0.77 0.79 0.87 0.94 -17.85%
P/EPS 19.65 15.02 20.09 15.57 16.21 16.33 17.67 7.34%
EY 5.09 6.66 4.98 6.42 6.17 6.13 5.66 -6.83%
DY 4.81 5.30 4.80 5.37 5.68 5.46 5.00 -2.55%
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