[AMWAY] QoQ TTM 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- -15.76%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,523,489 1,485,912 1,409,581 1,347,598 1,272,495 1,153,478 1,090,393 25.00%
PBT 49,640 49,728 52,978 63,622 75,197 62,328 68,806 -19.57%
Tax -12,800 -12,947 -12,780 -15,773 -18,393 -15,432 -14,739 -8.98%
NP 36,840 36,781 40,198 47,849 56,804 46,896 54,067 -22.58%
-
NP to SH 36,840 36,781 40,198 47,849 56,804 46,896 54,067 -22.58%
-
Tax Rate 25.79% 26.04% 24.12% 24.79% 24.46% 24.76% 21.42% -
Total Cost 1,486,649 1,449,131 1,369,383 1,299,749 1,215,691 1,106,582 1,036,326 27.22%
-
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 39,452 39,452 45,206 45,206 45,206 45,206 45,206 -8.68%
Div Payout % 107.09% 107.26% 112.46% 94.48% 79.58% 96.40% 83.61% -
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 2.42% 2.48% 2.85% 3.55% 4.46% 4.07% 4.96% -
ROE 16.60% 17.08% 17.98% 21.40% 25.41% 20.98% 23.66% -
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 926.78 903.92 857.48 819.78 774.09 701.69 663.31 25.00%
EPS 22.41 22.37 24.45 29.11 34.56 28.53 32.89 -22.58%
DPS 24.00 24.00 27.50 27.50 27.50 27.50 27.50 -8.68%
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 926.70 903.84 857.41 819.71 774.02 701.63 663.26 25.00%
EPS 22.41 22.37 24.45 29.11 34.55 28.53 32.89 -22.58%
DPS 24.00 24.00 27.50 27.50 27.50 27.50 27.50 -8.68%
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 0.55 0.60 0.63 0.66 0.71 0.82 0.75 -18.69%
P/EPS 22.85 24.13 22.16 18.69 15.86 20.26 15.20 31.26%
EY 4.38 4.14 4.51 5.35 6.31 4.94 6.58 -23.78%
DY 4.69 4.44 5.07 5.06 5.02 4.76 5.50 -10.08%
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 0.55 0.60 0.65 0.70 0.67 0.82 0.77 -20.11%
P/EPS 22.80 24.22 22.74 19.65 15.02 20.09 15.57 28.98%
EY 4.39 4.13 4.40 5.09 6.66 4.98 6.42 -22.40%
DY 4.70 4.43 4.95 4.81 5.30 4.80 5.37 -8.50%
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