[AMWAY] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 57.78%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,049,981 1,117,638 1,093,498 837,395 713,329 723,308 732,863 6.17%
PBT 109,749 71,173 47,956 57,306 53,051 42,750 52,667 13.01%
Tax -26,228 -17,269 -12,027 -14,679 -13,333 -10,165 -13,493 11.70%
NP 83,521 53,904 35,929 42,627 39,718 32,585 39,174 13.44%
-
NP to SH 83,521 53,904 35,929 42,627 39,718 32,585 39,174 13.44%
-
Tax Rate 23.90% 24.26% 25.08% 25.62% 25.13% 23.78% 25.62% -
Total Cost 966,460 1,063,734 1,057,569 794,768 673,611 690,723 693,689 5.67%
-
Net Worth 282,743 238,359 223,564 228,496 218,632 202,194 208,769 5.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 24,657 24,657 24,657 24,657 24,657 24,657 24,657 0.00%
Div Payout % 29.52% 45.74% 68.63% 57.85% 62.08% 75.67% 62.94% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 282,743 238,359 223,564 228,496 218,632 202,194 208,769 5.18%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.95% 4.82% 3.29% 5.09% 5.57% 4.50% 5.35% -
ROE 29.54% 22.61% 16.07% 18.66% 18.17% 16.12% 18.76% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 638.73 679.89 665.20 509.41 433.94 440.01 445.82 6.17%
EPS 50.81 32.79 21.86 25.93 24.16 19.82 23.83 13.44%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 1.72 1.45 1.36 1.39 1.33 1.23 1.27 5.18%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 638.67 679.83 665.14 509.36 433.90 439.97 445.78 6.17%
EPS 50.80 32.79 21.85 25.93 24.16 19.82 23.83 13.43%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 1.7199 1.4499 1.3599 1.3899 1.3299 1.2299 1.2699 5.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.30 5.00 5.42 5.00 5.86 6.80 7.32 -
P/RPS 0.83 0.74 0.81 0.98 1.35 1.55 1.64 -10.72%
P/EPS 10.43 15.25 24.80 19.28 24.25 34.30 30.72 -16.46%
EY 9.59 6.56 4.03 5.19 4.12 2.92 3.26 19.69%
DY 2.83 3.00 2.77 3.00 2.56 2.21 2.05 5.51%
P/NAPS 3.08 3.45 3.99 3.60 4.41 5.53 5.76 -9.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 16/11/22 17/11/21 18/11/20 20/11/19 14/11/18 15/11/17 -
Price 5.25 4.83 5.56 5.12 5.87 6.60 7.10 -
P/RPS 0.82 0.71 0.84 1.01 1.35 1.50 1.59 -10.44%
P/EPS 10.33 14.73 25.44 19.74 24.29 33.30 29.79 -16.17%
EY 9.68 6.79 3.93 5.06 4.12 3.00 3.36 19.27%
DY 2.86 3.11 2.70 2.93 2.56 2.27 2.11 5.19%
P/NAPS 3.05 3.33 4.09 3.68 4.41 5.37 5.59 -9.60%

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