[AMWAY] YoY Cumulative Quarter 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- -80.05%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 372,815 391,230 353,653 234,636 247,491 235,321 237,151 7.82%
PBT 25,759 26,665 26,753 13,884 14,323 10,969 13,313 11.62%
Tax -6,193 -6,493 -6,640 -3,679 -3,708 -2,994 -3,861 8.18%
NP 19,566 20,172 20,113 10,205 10,615 7,975 9,452 12.88%
-
NP to SH 19,566 20,172 20,113 10,205 10,615 7,975 9,452 12.88%
-
Tax Rate 24.04% 24.35% 24.82% 26.50% 25.89% 27.30% 29.00% -
Total Cost 353,249 371,058 333,540 224,431 236,876 227,346 227,699 7.59%
-
Net Worth 235,071 221,920 223,564 212,057 207,125 193,975 195,618 3.10%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 8,219 8,219 8,219 8,219 8,219 8,219 8,219 0.00%
Div Payout % 42.01% 40.75% 40.87% 80.54% 77.43% 103.06% 86.96% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 235,071 221,920 223,564 212,057 207,125 193,975 195,618 3.10%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.25% 5.16% 5.69% 4.35% 4.29% 3.39% 3.99% -
ROE 8.32% 9.09% 9.00% 4.81% 5.12% 4.11% 4.83% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 226.79 238.00 215.14 142.74 150.56 143.15 144.27 7.82%
EPS 11.90 12.27 12.24 6.21 6.46 4.85 5.75 12.88%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.43 1.35 1.36 1.29 1.26 1.18 1.19 3.10%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 226.77 237.97 215.12 142.72 150.54 143.14 144.25 7.82%
EPS 11.90 12.27 12.23 6.21 6.46 4.85 5.75 12.88%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.4299 1.3499 1.3599 1.2899 1.2599 1.1799 1.1899 3.10%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.22 5.12 5.48 4.78 5.95 7.60 7.34 -
P/RPS 2.30 2.15 2.55 3.35 3.95 5.31 5.09 -12.39%
P/EPS 43.86 41.72 44.79 77.00 92.14 156.66 127.65 -16.30%
EY 2.28 2.40 2.23 1.30 1.09 0.64 0.78 19.56%
DY 0.96 0.98 0.91 1.05 0.84 0.66 0.68 5.91%
P/NAPS 3.65 3.79 4.03 3.71 4.72 6.44 6.17 -8.37%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 25/05/21 23/06/20 29/05/19 16/05/18 17/05/17 -
Price 5.32 5.11 5.19 5.04 5.91 8.40 7.75 -
P/RPS 2.35 2.15 2.41 3.53 3.93 5.87 5.37 -12.86%
P/EPS 44.70 41.64 42.42 81.19 91.52 173.15 134.79 -16.79%
EY 2.24 2.40 2.36 1.23 1.09 0.58 0.74 20.26%
DY 0.94 0.98 0.96 0.99 0.85 0.60 0.65 6.33%
P/NAPS 3.72 3.79 3.82 3.91 4.69 7.12 6.51 -8.90%

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