[AMWAY] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 7.8%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 321,950 280,809 234,636 252,998 235,065 230,773 247,491 19.10%
PBT 21,186 22,236 13,884 11,500 14,242 24,486 14,323 29.72%
Tax -5,575 -5,425 -3,679 -60 -3,630 -5,995 -3,708 31.14%
NP 15,611 16,811 10,205 11,440 10,612 18,491 10,615 29.23%
-
NP to SH 15,611 16,811 10,205 11,440 10,612 18,491 10,615 29.23%
-
Tax Rate 26.31% 24.40% 26.50% 0.52% 25.49% 24.48% 25.89% -
Total Cost 306,339 263,998 224,431 241,558 224,453 212,282 236,876 18.64%
-
Net Worth 228,496 220,276 212,057 221,920 218,632 216,989 207,125 6.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,219 8,219 8,219 20,548 8,219 8,219 8,219 0.00%
Div Payout % 52.65% 48.89% 80.54% 179.62% 77.45% 44.45% 77.43% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 228,496 220,276 212,057 221,920 218,632 216,989 207,125 6.74%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.85% 5.99% 4.35% 4.52% 4.51% 8.01% 4.29% -
ROE 6.83% 7.63% 4.81% 5.15% 4.85% 8.52% 5.12% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 195.85 170.82 142.74 153.91 143.00 140.39 150.56 19.10%
EPS 9.50 10.23 6.21 6.96 6.46 11.25 6.46 29.22%
DPS 5.00 5.00 5.00 12.50 5.00 5.00 5.00 0.00%
NAPS 1.39 1.34 1.29 1.35 1.33 1.32 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 195.83 170.81 142.72 153.89 142.98 140.37 150.54 19.10%
EPS 9.50 10.23 6.21 6.96 6.45 11.25 6.46 29.22%
DPS 5.00 5.00 5.00 12.50 5.00 5.00 5.00 0.00%
NAPS 1.3899 1.3399 1.2899 1.3499 1.3299 1.3199 1.2599 6.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.00 5.05 4.78 5.71 5.86 6.10 5.95 -
P/RPS 2.55 2.96 3.35 3.71 4.10 4.35 3.95 -25.24%
P/EPS 52.65 49.38 77.00 82.05 90.77 54.23 92.14 -31.06%
EY 1.90 2.03 1.30 1.22 1.10 1.84 1.09 44.69%
DY 1.00 0.99 1.05 2.19 0.85 0.82 0.84 12.29%
P/NAPS 3.60 3.77 3.71 4.23 4.41 4.62 4.72 -16.48%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 23/06/20 26/02/20 20/11/19 21/08/19 29/05/19 -
Price 5.12 4.84 5.04 5.50 5.87 6.00 5.91 -
P/RPS 2.61 2.83 3.53 3.57 4.11 4.27 3.93 -23.82%
P/EPS 53.91 47.33 81.19 79.03 90.93 53.34 91.52 -29.66%
EY 1.85 2.11 1.23 1.27 1.10 1.87 1.09 42.14%
DY 0.98 1.03 0.99 2.27 0.85 0.83 0.85 9.92%
P/NAPS 3.68 3.61 3.91 4.07 4.41 4.55 4.69 -14.89%

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