[AMWAY] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.36%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,485,912 1,153,478 966,327 972,272 984,214 1,087,501 1,019,924 6.46%
PBT 49,728 62,328 64,551 70,181 70,501 73,008 89,318 -9.29%
Tax -12,947 -15,432 -13,393 -15,671 -17,857 -18,359 -25,390 -10.60%
NP 36,781 46,896 51,158 54,510 52,644 54,649 63,928 -8.79%
-
NP to SH 36,781 46,896 51,158 54,510 52,644 54,649 63,928 -8.79%
-
Tax Rate 26.04% 24.76% 20.75% 22.33% 25.33% 25.15% 28.43% -
Total Cost 1,449,131 1,106,582 915,169 917,762 931,570 1,032,852 955,996 7.17%
-
Net Worth 215,345 223,564 221,920 216,989 213,701 210,413 205,482 0.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 39,452 45,206 45,206 45,206 45,206 49,315 73,973 -9.93%
Div Payout % 107.26% 96.40% 88.37% 82.93% 85.87% 90.24% 115.71% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 215,345 223,564 221,920 216,989 213,701 210,413 205,482 0.78%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.48% 4.07% 5.29% 5.61% 5.35% 5.03% 6.27% -
ROE 17.08% 20.98% 23.05% 25.12% 24.63% 25.97% 31.11% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 903.92 701.69 587.84 591.46 598.72 661.55 620.45 6.46%
EPS 22.37 28.53 31.12 33.16 32.02 33.24 38.89 -8.79%
DPS 24.00 27.50 27.50 27.50 27.50 30.00 45.00 -9.93%
NAPS 1.31 1.36 1.35 1.32 1.30 1.28 1.25 0.78%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 903.84 701.63 587.79 591.41 598.67 661.50 620.39 6.46%
EPS 22.37 28.53 31.12 33.16 32.02 33.24 38.89 -8.79%
DPS 24.00 27.50 27.50 27.50 27.50 30.00 45.00 -9.93%
NAPS 1.3099 1.3599 1.3499 1.3199 1.2999 1.2799 1.2499 0.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.40 5.78 5.71 6.00 7.38 7.42 9.42 -
P/RPS 0.60 0.82 0.97 1.01 1.23 1.12 1.52 -14.33%
P/EPS 24.13 20.26 18.35 18.09 23.04 22.32 24.22 -0.06%
EY 4.14 4.94 5.45 5.53 4.34 4.48 4.13 0.04%
DY 4.44 4.76 4.82 4.58 3.73 4.04 4.78 -1.22%
P/NAPS 4.12 4.25 4.23 4.55 5.68 5.80 7.54 -9.57%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 26/02/20 26/02/19 27/02/18 22/02/17 22/02/16 -
Price 5.42 5.73 5.50 6.09 7.54 7.72 9.26 -
P/RPS 0.60 0.82 0.94 1.03 1.26 1.17 1.49 -14.05%
P/EPS 24.22 20.09 17.67 18.37 23.54 23.22 23.81 0.28%
EY 4.13 4.98 5.66 5.44 4.25 4.31 4.20 -0.27%
DY 4.43 4.80 5.00 4.52 3.65 3.89 4.86 -1.53%
P/NAPS 4.14 4.21 4.07 4.61 5.80 6.03 7.41 -9.23%

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