[AMWAY] QoQ Cumulative Quarter 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- 67.29%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 713,329 478,264 247,491 972,272 723,308 463,100 235,321 109.31%
PBT 53,051 38,809 14,323 70,181 42,750 21,276 10,969 185.71%
Tax -13,333 -9,703 -3,708 -15,671 -10,165 -5,839 -2,994 170.43%
NP 39,718 29,106 10,615 54,510 32,585 15,437 7,975 191.34%
-
NP to SH 39,718 29,106 10,615 54,510 32,585 15,437 7,975 191.34%
-
Tax Rate 25.13% 25.00% 25.89% 22.33% 23.78% 27.44% 27.30% -
Total Cost 673,611 449,158 236,876 917,762 690,723 447,663 227,346 106.15%
-
Net Worth 218,632 216,989 207,125 216,989 202,194 193,975 193,975 8.29%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 24,657 16,438 8,219 45,206 24,657 16,438 8,219 107.86%
Div Payout % 62.08% 56.48% 77.43% 82.93% 75.67% 106.49% 103.06% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 218,632 216,989 207,125 216,989 202,194 193,975 193,975 8.29%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.57% 6.09% 4.29% 5.61% 4.50% 3.33% 3.39% -
ROE 18.17% 13.41% 5.12% 25.12% 16.12% 7.96% 4.11% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 433.94 290.94 150.56 591.46 440.01 281.72 143.15 109.31%
EPS 24.16 17.71 6.46 33.16 19.82 9.39 4.85 191.39%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.86%
NAPS 1.33 1.32 1.26 1.32 1.23 1.18 1.18 8.29%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 433.94 290.94 150.56 591.46 440.01 281.72 143.15 109.31%
EPS 24.16 17.71 6.46 33.16 19.82 9.39 4.85 191.39%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.86%
NAPS 1.33 1.32 1.26 1.32 1.23 1.18 1.18 8.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.86 6.10 5.95 6.00 6.80 7.57 7.60 -
P/RPS 1.35 2.10 3.95 1.01 1.55 2.69 5.31 -59.83%
P/EPS 24.25 34.45 92.14 18.09 34.30 80.61 156.66 -71.13%
EY 4.12 2.90 1.09 5.53 2.92 1.24 0.64 245.66%
DY 2.56 1.64 0.84 4.58 2.21 1.32 0.66 146.66%
P/NAPS 4.41 4.62 4.72 4.55 5.53 6.42 6.44 -22.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 26/02/19 14/11/18 20/08/18 16/05/18 -
Price 5.87 6.00 5.91 6.09 6.60 7.40 8.40 -
P/RPS 1.35 2.06 3.93 1.03 1.50 2.63 5.87 -62.42%
P/EPS 24.29 33.89 91.52 18.37 33.30 78.80 173.15 -72.96%
EY 4.12 2.95 1.09 5.44 3.00 1.27 0.58 269.08%
DY 2.56 1.67 0.85 4.52 2.27 1.35 0.60 162.83%
P/NAPS 4.41 4.55 4.69 4.61 5.37 6.27 7.12 -27.31%

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