[AMWAY] YoY TTM 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- -3.31%
YoY- -28.03%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,485,434 1,522,195 1,347,598 1,003,508 987,436 958,103 1,001,900 6.78%
PBT 105,826 58,999 63,622 61,862 87,714 58,549 71,430 6.76%
Tax -26,785 -15,037 -15,773 -12,794 -19,535 -14,690 -16,786 8.09%
NP 79,041 43,962 47,849 49,068 68,179 43,859 54,644 6.34%
-
NP to SH 79,041 43,962 47,849 49,068 68,179 43,859 54,644 6.34%
-
Tax Rate 25.31% 25.49% 24.79% 20.68% 22.27% 25.09% 23.50% -
Total Cost 1,406,393 1,478,233 1,299,749 954,440 919,257 914,244 947,256 6.80%
-
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 62,466 39,452 45,206 45,206 45,206 45,206 49,315 4.01%
Div Payout % 79.03% 89.74% 94.48% 92.13% 66.30% 103.07% 90.25% -
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 5.32% 2.89% 3.55% 4.89% 6.90% 4.58% 5.45% -
ROE 32.27% 19.24% 21.40% 22.28% 31.42% 22.61% 27.03% -
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 903.63 925.99 819.78 610.46 600.68 582.84 609.48 6.78%
EPS 48.08 26.74 29.11 29.85 41.48 26.68 33.24 6.34%
DPS 38.00 24.00 27.50 27.50 27.50 27.50 30.00 4.01%
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 903.55 925.91 819.71 610.41 600.63 582.79 609.43 6.78%
EPS 48.08 26.74 29.11 29.85 41.47 26.68 33.24 6.34%
DPS 38.00 24.00 27.50 27.50 27.50 27.50 30.00 4.01%
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 0.59 0.54 0.66 0.83 1.02 1.30 1.22 -11.39%
P/EPS 11.09 18.85 18.69 16.92 14.71 28.37 22.35 -11.01%
EY 9.02 5.31 5.35 5.91 6.80 3.52 4.47 12.40%
DY 7.13 4.76 5.06 5.45 4.51 3.63 4.04 9.92%
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 0.60 0.54 0.70 0.79 1.00 1.27 1.18 -10.65%
P/EPS 11.19 18.70 19.65 16.21 14.47 27.74 21.66 -10.41%
EY 8.94 5.35 5.09 6.17 6.91 3.61 4.62 11.62%
DY 7.06 4.80 4.81 5.68 4.58 3.72 4.17 9.16%
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