[AMWAY] YoY 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- -60.94%
YoY- -53.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
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 296,445 343,693 354,618 355,912 280,809 230,773 227,779 4.48%
PBT 32,758 23,650 20,020 10,661 22,236 24,486 10,307 21.23%
Tax -8,212 -5,906 -5,042 -2,805 -5,425 -5,995 -2,845 19.30%
NP 24,546 17,744 14,978 7,856 16,811 18,491 7,462 21.92%
-
NP to SH 24,546 17,744 14,978 7,856 16,811 18,491 7,462 21.92%
-
Tax Rate 25.07% 24.97% 25.18% 26.31% 24.40% 24.48% 27.60% -
Total Cost 271,899 325,949 339,640 348,056 263,998 212,282 220,317 3.56%
-
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 8,219 8,219 8,219 8,219 8,219 8,219 8,219 0.00%
Div Payout % 33.49% 46.32% 54.88% 104.62% 48.89% 44.45% 110.15% -
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 8.28% 5.16% 4.22% 2.21% 5.99% 8.01% 3.28% -
ROE 8.68% 7.24% 6.56% 3.51% 7.63% 8.52% 3.85% -
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 180.34 209.08 215.72 216.51 170.82 140.39 138.56 4.48%
EPS 14.93 10.79 9.11 4.78 10.23 11.25 4.54 21.92%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 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 180.32 209.06 215.70 216.49 170.81 140.37 138.55 4.48%
EPS 14.93 10.79 9.11 4.78 10.23 11.25 4.54 21.92%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 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 3.84 2.55 2.34 2.51 2.96 4.35 5.46 -5.69%
P/EPS 46.34 49.38 55.31 113.83 49.38 54.23 166.76 -19.20%
EY 2.16 2.03 1.81 0.88 2.03 1.84 0.60 23.77%
DY 0.72 0.94 0.99 0.92 0.99 0.82 0.66 1.45%
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 3.88 2.57 2.32 2.64 2.83 4.27 5.34 -5.17%
P/EPS 46.88 49.84 54.88 119.69 47.33 53.34 163.02 -18.74%
EY 2.13 2.01 1.82 0.84 2.11 1.87 0.61 23.14%
DY 0.71 0.93 1.00 0.87 1.03 0.83 0.68 0.72%
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