[AMWAY] YoY Annualized 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- -3.4%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,514,774 1,485,912 1,153,478 966,327 972,272 984,214 1,087,501 5.67%
PBT 103,102 49,728 62,328 64,551 70,181 70,501 73,008 5.91%
Tax -26,221 -12,947 -15,432 -13,393 -15,671 -17,857 -18,359 6.11%
NP 76,881 36,781 46,896 51,158 54,510 52,644 54,649 5.85%
-
NP to SH 76,881 36,781 46,896 51,158 54,510 52,644 54,649 5.85%
-
Tax Rate 25.43% 26.04% 24.76% 20.75% 22.33% 25.33% 25.15% -
Total Cost 1,437,893 1,449,131 1,106,582 915,169 917,762 931,570 1,032,852 5.66%
-
Net Worth 253,153 215,345 223,564 221,920 216,989 213,701 210,413 3.12%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 62,466 39,452 45,206 45,206 45,206 45,206 49,315 4.01%
Div Payout % 81.25% 107.26% 96.40% 88.37% 82.93% 85.87% 90.24% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 253,153 215,345 223,564 221,920 216,989 213,701 210,413 3.12%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.08% 2.48% 4.07% 5.29% 5.61% 5.35% 5.03% -
ROE 30.37% 17.08% 20.98% 23.05% 25.12% 24.63% 25.97% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 921.48 903.92 701.69 587.84 591.46 598.72 661.55 5.67%
EPS 46.77 22.37 28.53 31.12 33.16 32.02 33.24 5.85%
DPS 38.00 24.00 27.50 27.50 27.50 27.50 30.00 4.01%
NAPS 1.54 1.31 1.36 1.35 1.32 1.30 1.28 3.12%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 921.48 903.92 701.69 587.84 591.46 598.72 661.55 5.67%
EPS 46.77 22.37 28.53 31.12 33.16 32.02 33.24 5.85%
DPS 38.00 24.00 27.50 27.50 27.50 27.50 30.00 4.01%
NAPS 1.54 1.31 1.36 1.35 1.32 1.30 1.28 3.12%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 5.00 5.40 5.78 5.71 6.00 7.38 7.42 -
P/RPS 0.54 0.60 0.82 0.97 1.01 1.23 1.12 -11.44%
P/EPS 10.69 24.13 20.26 18.35 18.09 23.04 22.32 -11.54%
EY 9.35 4.14 4.94 5.45 5.53 4.34 4.48 13.03%
DY 7.60 4.44 4.76 4.82 4.58 3.73 4.04 11.10%
P/NAPS 3.25 4.12 4.25 4.23 4.55 5.68 5.80 -9.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 23/02/22 24/02/21 26/02/20 26/02/19 27/02/18 22/02/17 -
Price 5.40 5.42 5.73 5.50 6.09 7.54 7.72 -
P/RPS 0.59 0.60 0.82 0.94 1.03 1.26 1.17 -10.77%
P/EPS 11.55 24.22 20.09 17.67 18.37 23.54 23.22 -10.98%
EY 8.66 4.13 4.98 5.66 5.44 4.25 4.31 12.32%
DY 7.04 4.43 4.80 5.00 4.52 3.65 3.89 10.38%
P/NAPS 3.51 4.14 4.21 4.07 4.61 5.80 6.03 -8.62%

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