[AMWAY] QoQ TTM 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- -0.8%
YoY- -11.2%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,153,478 1,090,393 1,003,508 953,472 966,327 962,293 987,436 10.86%
PBT 62,328 68,806 61,862 64,112 64,551 80,482 87,714 -20.28%
Tax -15,432 -14,739 -12,794 -13,364 -13,393 -18,839 -19,535 -14.48%
NP 46,896 54,067 49,068 50,748 51,158 61,643 68,179 -21.99%
-
NP to SH 46,896 54,067 49,068 50,748 51,158 61,643 68,179 -21.99%
-
Tax Rate 24.76% 21.42% 20.68% 20.84% 20.75% 23.41% 22.27% -
Total Cost 1,106,582 1,036,326 954,440 902,724 915,169 900,650 919,257 13.09%
-
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 45,206 45,206 45,206 45,206 45,206 45,206 45,206 0.00%
Div Payout % 96.40% 83.61% 92.13% 89.08% 88.37% 73.34% 66.30% -
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 4.07% 4.96% 4.89% 5.32% 5.29% 6.41% 6.90% -
ROE 20.98% 23.66% 22.28% 23.93% 23.05% 28.19% 31.42% -
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 701.69 663.31 610.46 580.02 587.84 585.39 600.68 10.86%
EPS 28.53 32.89 29.85 30.87 31.12 37.50 41.48 -21.99%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 27.50 0.00%
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 701.63 663.26 610.41 579.97 587.79 585.34 600.63 10.86%
EPS 28.53 32.89 29.85 30.87 31.12 37.50 41.47 -21.98%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 27.50 0.00%
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 0.82 0.75 0.83 0.82 0.97 1.00 1.02 -13.48%
P/EPS 20.26 15.20 16.92 15.48 18.35 15.63 14.71 23.66%
EY 4.94 6.58 5.91 6.46 5.45 6.40 6.80 -19.10%
DY 4.76 5.50 5.45 5.75 4.82 4.69 4.51 3.64%
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 0.82 0.77 0.79 0.87 0.94 1.00 1.00 -12.33%
P/EPS 20.09 15.57 16.21 16.33 17.67 15.65 14.47 24.32%
EY 4.98 6.42 6.17 6.13 5.66 6.39 6.91 -19.53%
DY 4.80 5.37 5.68 5.46 5.00 4.68 4.58 3.16%
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