[AMWAY] QoQ Annualized 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- -30.47%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,564,920 1,485,912 1,457,997 1,419,130 1,414,612 1,153,478 1,116,526 25.26%
PBT 106,660 49,728 63,941 74,828 107,012 62,328 76,408 24.92%
Tax -25,972 -12,947 -16,036 -18,890 -26,560 -15,432 -19,572 20.77%
NP 80,688 36,781 47,905 55,938 80,452 46,896 56,836 26.34%
-
NP to SH 80,688 36,781 47,905 55,938 80,452 46,896 56,836 26.34%
-
Tax Rate 24.35% 26.04% 25.08% 25.24% 24.82% 24.76% 25.62% -
Total Cost 1,484,232 1,449,131 1,410,092 1,363,192 1,334,160 1,106,582 1,059,690 25.20%
-
Net Worth 221,920 215,345 223,564 223,564 223,564 223,564 228,496 -1.92%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 32,877 39,452 32,877 32,877 32,877 45,206 32,877 0.00%
Div Payout % 40.75% 107.26% 68.63% 58.77% 40.87% 96.40% 57.85% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 221,920 215,345 223,564 223,564 223,564 223,564 228,496 -1.92%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.16% 2.48% 3.29% 3.94% 5.69% 4.07% 5.09% -
ROE 36.36% 17.08% 21.43% 25.02% 35.99% 20.98% 24.87% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 951.98 903.92 886.94 863.29 860.54 701.69 679.21 25.26%
EPS 49.08 22.37 29.15 34.02 48.96 28.53 34.57 26.34%
DPS 20.00 24.00 20.00 20.00 20.00 27.50 20.00 0.00%
NAPS 1.35 1.31 1.36 1.36 1.36 1.36 1.39 -1.92%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 951.90 903.84 886.86 863.22 860.47 701.63 679.15 25.26%
EPS 49.08 22.37 29.14 34.03 48.94 28.53 34.57 26.34%
DPS 20.00 24.00 20.00 20.00 20.00 27.50 20.00 0.00%
NAPS 1.3499 1.3099 1.3599 1.3599 1.3599 1.3599 1.3899 -1.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 5.12 5.40 5.42 5.44 5.48 5.78 5.00 -
P/RPS 0.54 0.60 0.61 0.63 0.64 0.82 0.74 -18.96%
P/EPS 10.43 24.13 18.60 15.99 11.20 20.26 14.46 -19.58%
EY 9.59 4.14 5.38 6.26 8.93 4.94 6.91 24.44%
DY 3.91 4.44 3.69 3.68 3.65 4.76 4.00 -1.50%
P/NAPS 3.79 4.12 3.99 4.00 4.03 4.25 3.60 3.49%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 17/11/21 25/08/21 25/05/21 24/02/21 18/11/20 -
Price 5.11 5.42 5.56 5.72 5.19 5.73 5.12 -
P/RPS 0.54 0.60 0.63 0.66 0.60 0.82 0.75 -19.68%
P/EPS 10.41 24.22 19.08 16.81 10.60 20.09 14.81 -20.96%
EY 9.61 4.13 5.24 5.95 9.43 4.98 6.75 26.58%
DY 3.91 4.43 3.60 3.50 3.85 4.80 3.91 0.00%
P/NAPS 3.79 4.14 4.09 4.21 3.82 4.21 3.68 1.98%

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