[AMWAY] YoY TTM 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- -15.76%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,310,260 1,485,434 1,522,195 1,347,598 1,003,508 987,436 958,103 5.35%
PBT 179,131 105,826 58,999 63,622 61,862 87,714 58,549 20.46%
Tax -43,231 -26,785 -15,037 -15,773 -12,794 -19,535 -14,690 19.68%
NP 135,900 79,041 43,962 47,849 49,068 68,179 43,859 20.72%
-
NP to SH 135,900 79,041 43,962 47,849 49,068 68,179 43,859 20.72%
-
Tax Rate 24.13% 25.31% 25.49% 24.79% 20.68% 22.27% 25.09% -
Total Cost 1,174,360 1,406,393 1,478,233 1,299,749 954,440 919,257 914,244 4.25%
-
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 98,631 62,466 39,452 45,206 45,206 45,206 45,206 13.87%
Div Payout % 72.58% 79.03% 89.74% 94.48% 92.13% 66.30% 103.07% -
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 10.37% 5.32% 2.89% 3.55% 4.89% 6.90% 4.58% -
ROE 48.06% 32.27% 19.24% 21.40% 22.28% 31.42% 22.61% -
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 797.06 903.63 925.99 819.78 610.46 600.68 582.84 5.35%
EPS 82.67 48.08 26.74 29.11 29.85 41.48 26.68 20.72%
DPS 60.00 38.00 24.00 27.50 27.50 27.50 27.50 13.87%
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 797.00 903.55 925.91 819.71 610.41 600.63 582.79 5.35%
EPS 82.66 48.08 26.74 29.11 29.85 41.47 26.68 20.71%
DPS 59.99 38.00 24.00 27.50 27.50 27.50 27.50 13.86%
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 0.87 0.59 0.54 0.66 0.83 1.02 1.30 -6.46%
P/EPS 8.37 11.09 18.85 18.69 16.92 14.71 28.37 -18.39%
EY 11.95 9.02 5.31 5.35 5.91 6.80 3.52 22.57%
DY 8.67 7.13 4.76 5.06 5.45 4.51 3.63 15.60%
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 0.88 0.60 0.54 0.70 0.79 1.00 1.27 -5.92%
P/EPS 8.47 11.19 18.70 19.65 16.21 14.47 27.74 -17.92%
EY 11.81 8.94 5.35 5.09 6.17 6.91 3.61 21.81%
DY 8.57 7.06 4.80 4.81 5.68 4.58 3.72 14.90%
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