[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 10.01%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,093,498 709,565 353,653 1,153,478 837,395 515,445 234,636 178.74%
PBT 47,956 37,414 26,753 62,328 57,306 36,120 13,884 128.32%
Tax -12,027 -9,445 -6,640 -15,432 -14,679 -9,104 -3,679 120.10%
NP 35,929 27,969 20,113 46,896 42,627 27,016 10,205 131.25%
-
NP to SH 35,929 27,969 20,113 46,896 42,627 27,016 10,205 131.25%
-
Tax Rate 25.08% 25.24% 24.82% 24.76% 25.62% 25.20% 26.50% -
Total Cost 1,057,569 681,596 333,540 1,106,582 794,768 488,429 224,431 180.80%
-
Net Worth 223,564 223,564 223,564 223,564 228,496 220,276 212,057 3.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 24,657 16,438 8,219 45,206 24,657 16,438 8,219 107.86%
Div Payout % 68.63% 58.77% 40.87% 96.40% 57.85% 60.85% 80.54% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 223,564 223,564 223,564 223,564 228,496 220,276 212,057 3.58%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.29% 3.94% 5.69% 4.07% 5.09% 5.24% 4.35% -
ROE 16.07% 12.51% 9.00% 20.98% 18.66% 12.26% 4.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 665.20 431.65 215.14 701.69 509.41 313.56 142.74 178.73%
EPS 21.86 17.01 12.24 28.53 25.93 16.43 6.21 131.22%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.86%
NAPS 1.36 1.36 1.36 1.36 1.39 1.34 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 665.14 431.61 215.12 701.63 509.36 313.53 142.72 178.74%
EPS 21.85 17.01 12.23 28.53 25.93 16.43 6.21 131.15%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.86%
NAPS 1.3599 1.3599 1.3599 1.3599 1.3899 1.3399 1.2899 3.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.42 5.44 5.48 5.78 5.00 5.05 4.78 -
P/RPS 0.81 1.26 2.55 0.82 0.98 1.61 3.35 -61.15%
P/EPS 24.80 31.97 44.79 20.26 19.28 30.73 77.00 -52.98%
EY 4.03 3.13 2.23 4.94 5.19 3.25 1.30 112.45%
DY 2.77 1.84 0.91 4.76 3.00 1.98 1.05 90.81%
P/NAPS 3.99 4.00 4.03 4.25 3.60 3.77 3.71 4.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 25/08/21 25/05/21 24/02/21 18/11/20 19/08/20 23/06/20 -
Price 5.56 5.72 5.19 5.73 5.12 4.84 5.04 -
P/RPS 0.84 1.33 2.41 0.82 1.01 1.54 3.53 -61.56%
P/EPS 25.44 33.62 42.42 20.09 19.74 29.45 81.19 -53.83%
EY 3.93 2.97 2.36 4.98 5.06 3.40 1.23 116.77%
DY 2.70 1.75 0.96 4.80 2.93 2.07 0.99 95.08%
P/NAPS 4.09 4.21 3.82 4.21 3.68 3.61 3.91 3.04%

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