[AMWAY] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -30.47%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,237,018 1,433,016 1,491,696 1,419,130 1,030,890 956,528 926,200 4.93%
PBT 151,908 98,818 93,370 74,828 72,240 77,618 42,552 23.60%
Tax -37,340 -24,198 -23,070 -18,890 -18,208 -19,406 -11,678 21.35%
NP 114,568 74,620 70,300 55,938 54,032 58,212 30,874 24.40%
-
NP to SH 114,568 74,620 70,300 55,938 54,032 58,212 30,874 24.40%
-
Tax Rate 24.58% 24.49% 24.71% 25.24% 25.20% 25.00% 27.44% -
Total Cost 1,122,450 1,358,396 1,421,396 1,363,192 976,858 898,316 895,326 3.83%
-
Net Worth 282,743 244,934 228,496 223,564 220,276 216,989 193,975 6.47%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 32,877 32,877 32,877 32,877 32,877 32,877 32,877 0.00%
Div Payout % 28.70% 44.06% 46.77% 58.77% 60.85% 56.48% 106.49% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 282,743 244,934 228,496 223,564 220,276 216,989 193,975 6.47%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.26% 5.21% 4.71% 3.94% 5.24% 6.09% 3.33% -
ROE 40.52% 30.47% 30.77% 25.02% 24.53% 26.83% 15.92% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 752.51 871.74 907.44 863.29 627.12 581.88 563.43 4.93%
EPS 69.70 45.40 42.76 34.02 32.86 35.42 18.78 24.40%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.72 1.49 1.39 1.36 1.34 1.32 1.18 6.47%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 752.44 871.66 907.36 863.22 627.06 581.83 563.38 4.93%
EPS 69.69 45.39 42.76 34.03 32.87 35.41 18.78 24.40%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.7199 1.4899 1.3899 1.3599 1.3399 1.3199 1.1799 6.47%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.92 5.33 5.04 5.44 5.05 6.10 7.57 -
P/RPS 0.92 0.61 0.56 0.63 0.81 1.05 1.34 -6.06%
P/EPS 9.93 11.74 11.79 15.99 15.36 17.23 40.31 -20.80%
EY 10.07 8.52 8.49 6.26 6.51 5.81 2.48 26.28%
DY 2.89 3.75 3.97 3.68 3.96 3.28 2.64 1.51%
P/NAPS 4.02 3.58 3.63 4.00 3.77 4.62 6.42 -7.49%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 23/08/23 24/08/22 25/08/21 19/08/20 21/08/19 20/08/18 -
Price 7.00 5.38 5.00 5.72 4.84 6.00 7.40 -
P/RPS 0.93 0.62 0.55 0.66 0.77 1.03 1.31 -5.54%
P/EPS 10.04 11.85 11.69 16.81 14.73 16.94 39.40 -20.36%
EY 9.96 8.44 8.55 5.95 6.79 5.90 2.54 25.54%
DY 2.86 3.72 4.00 3.50 4.13 3.33 2.70 0.96%
P/NAPS 4.07 3.61 3.60 4.21 3.61 4.55 6.27 -6.94%

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