[AMWAY] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -17.01%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,090,393 1,003,508 953,472 966,327 962,293 987,436 984,442 7.03%
PBT 68,806 61,862 64,112 64,551 80,482 87,714 73,535 -4.32%
Tax -14,739 -12,794 -13,364 -13,393 -18,839 -19,535 -16,385 -6.79%
NP 54,067 49,068 50,748 51,158 61,643 68,179 57,150 -3.61%
-
NP to SH 54,067 49,068 50,748 51,158 61,643 68,179 57,150 -3.61%
-
Tax Rate 21.42% 20.68% 20.84% 20.75% 23.41% 22.27% 22.28% -
Total Cost 1,036,326 954,440 902,724 915,169 900,650 919,257 927,292 7.67%
-
Net Worth 228,496 220,276 212,057 221,920 218,632 216,989 207,125 6.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 45,206 45,206 45,206 45,206 45,206 45,206 45,206 0.00%
Div Payout % 83.61% 92.13% 89.08% 88.37% 73.34% 66.30% 79.10% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 228,496 220,276 212,057 221,920 218,632 216,989 207,125 6.74%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.96% 4.89% 5.32% 5.29% 6.41% 6.90% 5.81% -
ROE 23.66% 22.28% 23.93% 23.05% 28.19% 31.42% 27.59% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 663.31 610.46 580.02 587.84 585.39 600.68 598.86 7.03%
EPS 32.89 29.85 30.87 31.12 37.50 41.48 34.77 -3.62%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 27.50 0.00%
NAPS 1.39 1.34 1.29 1.35 1.33 1.32 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 663.26 610.41 579.97 587.79 585.34 600.63 598.81 7.03%
EPS 32.89 29.85 30.87 31.12 37.50 41.47 34.76 -3.60%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 27.50 0.00%
NAPS 1.3899 1.3399 1.2899 1.3499 1.3299 1.3199 1.2599 6.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.00 5.05 4.78 5.71 5.86 6.10 5.95 -
P/RPS 0.75 0.83 0.82 0.97 1.00 1.02 0.99 -16.85%
P/EPS 15.20 16.92 15.48 18.35 15.63 14.71 17.11 -7.56%
EY 6.58 5.91 6.46 5.45 6.40 6.80 5.84 8.25%
DY 5.50 5.45 5.75 4.82 4.69 4.51 4.62 12.29%
P/NAPS 3.60 3.77 3.71 4.23 4.41 4.62 4.72 -16.48%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 23/06/20 26/02/20 20/11/19 21/08/19 29/05/19 -
Price 5.12 4.84 5.04 5.50 5.87 6.00 5.91 -
P/RPS 0.77 0.79 0.87 0.94 1.00 1.00 0.99 -15.38%
P/EPS 15.57 16.21 16.33 17.67 15.65 14.47 17.00 -5.67%
EY 6.42 6.17 6.13 5.66 6.39 6.91 5.88 6.01%
DY 5.37 5.68 5.46 5.00 4.68 4.58 4.65 10.04%
P/NAPS 3.68 3.61 3.91 4.07 4.41 4.55 4.69 -14.89%

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