[AMWAY] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 32.37%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,433,016 1,491,696 1,419,130 1,030,890 956,528 926,200 978,422 6.56%
PBT 98,818 93,370 74,828 72,240 77,618 42,552 66,456 6.83%
Tax -24,198 -23,070 -18,890 -18,208 -19,406 -11,678 -18,012 5.04%
NP 74,620 70,300 55,938 54,032 58,212 30,874 48,444 7.46%
-
NP to SH 74,620 70,300 55,938 54,032 58,212 30,874 48,444 7.46%
-
Tax Rate 24.49% 24.71% 25.24% 25.20% 25.00% 27.44% 27.10% -
Total Cost 1,358,396 1,421,396 1,363,192 976,858 898,316 895,326 929,978 6.51%
-
Net Worth 244,934 228,496 223,564 220,276 216,989 193,975 202,194 3.24%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 32,877 32,877 32,877 32,877 32,877 32,877 32,877 0.00%
Div Payout % 44.06% 46.77% 58.77% 60.85% 56.48% 106.49% 67.87% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 244,934 228,496 223,564 220,276 216,989 193,975 202,194 3.24%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.21% 4.71% 3.94% 5.24% 6.09% 3.33% 4.95% -
ROE 30.47% 30.77% 25.02% 24.53% 26.83% 15.92% 23.96% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 871.74 907.44 863.29 627.12 581.88 563.43 595.20 6.56%
EPS 45.40 42.76 34.02 32.86 35.42 18.78 29.46 7.47%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.49 1.39 1.36 1.34 1.32 1.18 1.23 3.24%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 871.66 907.36 863.22 627.06 581.83 563.38 595.15 6.56%
EPS 45.39 42.76 34.03 32.87 35.41 18.78 29.47 7.46%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.4899 1.3899 1.3599 1.3399 1.3199 1.1799 1.2299 3.24%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.33 5.04 5.44 5.05 6.10 7.57 7.43 -
P/RPS 0.61 0.56 0.63 0.81 1.05 1.34 1.25 -11.26%
P/EPS 11.74 11.79 15.99 15.36 17.23 40.31 25.21 -11.95%
EY 8.52 8.49 6.26 6.51 5.81 2.48 3.97 13.56%
DY 3.75 3.97 3.68 3.96 3.28 2.64 2.69 5.69%
P/NAPS 3.58 3.63 4.00 3.77 4.62 6.42 6.04 -8.34%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 25/08/21 19/08/20 21/08/19 20/08/18 23/08/17 -
Price 5.38 5.00 5.72 4.84 6.00 7.40 7.20 -
P/RPS 0.62 0.55 0.66 0.77 1.03 1.31 1.21 -10.54%
P/EPS 11.85 11.69 16.81 14.73 16.94 39.40 24.43 -11.35%
EY 8.44 8.55 5.95 6.79 5.90 2.54 4.09 12.82%
DY 3.72 4.00 3.50 4.13 3.33 2.70 2.78 4.97%
P/NAPS 3.61 3.60 4.21 3.61 4.55 6.27 5.85 -7.72%

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