[AMWAY] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 174.2%
YoY- 88.55%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 745,848 709,565 515,445 478,264 463,100 489,211 574,812 4.43%
PBT 46,685 37,414 36,120 38,809 21,276 33,228 34,806 5.01%
Tax -11,535 -9,445 -9,104 -9,703 -5,839 -9,006 -10,579 1.45%
NP 35,150 27,969 27,016 29,106 15,437 24,222 24,227 6.39%
-
NP to SH 35,150 27,969 27,016 29,106 15,437 24,222 24,227 6.39%
-
Tax Rate 24.71% 25.24% 25.20% 25.00% 27.44% 27.10% 30.39% -
Total Cost 710,698 681,596 488,429 449,158 447,663 464,989 550,585 4.34%
-
Net Worth 228,496 223,564 220,276 216,989 193,975 202,194 197,262 2.47%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 16,438 16,438 16,438 16,438 16,438 16,438 16,438 0.00%
Div Payout % 46.77% 58.77% 60.85% 56.48% 106.49% 67.87% 67.85% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 228,496 223,564 220,276 216,989 193,975 202,194 197,262 2.47%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.71% 3.94% 5.24% 6.09% 3.33% 4.95% 4.21% -
ROE 15.38% 12.51% 12.26% 13.41% 7.96% 11.98% 12.28% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 453.72 431.65 313.56 290.94 281.72 297.60 349.67 4.43%
EPS 21.38 17.01 16.43 17.71 9.39 14.73 14.74 6.39%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.39 1.36 1.34 1.32 1.18 1.23 1.20 2.47%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 453.68 431.61 313.53 290.91 281.69 297.57 349.64 4.43%
EPS 21.38 17.01 16.43 17.70 9.39 14.73 14.74 6.39%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.3899 1.3599 1.3399 1.3199 1.1799 1.2299 1.1999 2.47%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 5.04 5.44 5.05 6.10 7.57 7.43 8.90 -
P/RPS 1.11 1.26 1.61 2.10 2.69 2.50 2.55 -12.93%
P/EPS 23.57 31.97 30.73 34.45 80.61 50.42 60.39 -14.50%
EY 4.24 3.13 3.25 2.90 1.24 1.98 1.66 16.90%
DY 1.98 1.84 1.98 1.64 1.32 1.35 1.12 9.95%
P/NAPS 3.63 4.00 3.77 4.62 6.42 6.04 7.42 -11.22%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 19/08/20 21/08/19 20/08/18 23/08/17 17/08/16 -
Price 5.00 5.72 4.84 6.00 7.40 7.20 8.96 -
P/RPS 1.10 1.33 1.54 2.06 2.63 2.42 2.56 -13.12%
P/EPS 23.38 33.62 29.45 33.89 78.80 48.86 60.80 -14.71%
EY 4.28 2.97 3.40 2.95 1.27 2.05 1.64 17.32%
DY 2.00 1.75 2.07 1.67 1.35 1.39 1.12 10.14%
P/NAPS 3.60 4.21 3.61 4.55 6.27 5.85 7.47 -11.45%

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