[AMWAY] YoY 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- -72.65%
YoY- -62.68%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 358,278 397,136 392,414 316,083 252,998 248,964 251,351 6.08%
PBT 42,837 31,929 1,772 5,022 11,500 27,431 17,834 15.71%
Tax -10,432 -8,952 -920 -753 -60 -5,506 -4,364 15.62%
NP 32,405 22,977 852 4,269 11,440 21,925 13,470 15.74%
-
NP to SH 32,405 22,977 852 4,269 11,440 21,925 13,470 15.74%
-
Tax Rate 24.35% 28.04% 51.92% 14.99% 0.52% 20.07% 24.47% -
Total Cost 325,873 374,159 391,562 311,814 241,558 227,039 237,881 5.38%
-
Net Worth 307,401 253,153 215,345 223,564 221,920 216,989 213,701 6.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 73,973 37,808 14,794 20,548 20,548 20,548 20,548 23.78%
Div Payout % 228.28% 164.55% 1,736.47% 481.34% 179.62% 93.72% 152.55% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 307,401 253,153 215,345 223,564 221,920 216,989 213,701 6.24%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.04% 5.79% 0.22% 1.35% 4.52% 8.81% 5.36% -
ROE 10.54% 9.08% 0.40% 1.91% 5.15% 10.10% 6.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 217.95 241.59 238.72 192.28 153.91 151.45 152.90 6.08%
EPS 19.71 13.98 0.52 2.60 6.96 13.34 8.19 15.75%
DPS 45.00 23.00 9.00 12.50 12.50 12.50 12.50 23.78%
NAPS 1.87 1.54 1.31 1.36 1.35 1.32 1.30 6.24%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 217.93 241.57 238.69 192.26 153.89 151.44 152.89 6.08%
EPS 19.71 13.98 0.52 2.60 6.96 13.34 8.19 15.75%
DPS 45.00 23.00 9.00 12.50 12.50 12.50 12.50 23.78%
NAPS 1.8698 1.5399 1.3099 1.3599 1.3499 1.3199 1.2999 6.24%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 5.88 5.00 5.40 5.78 5.71 6.00 7.38 -
P/RPS 2.70 2.07 2.26 3.01 3.71 3.96 4.83 -9.23%
P/EPS 29.83 35.77 1,041.88 222.57 82.05 44.99 90.06 -16.81%
EY 3.35 2.80 0.10 0.45 1.22 2.22 1.11 20.20%
DY 7.65 4.60 1.67 2.16 2.19 2.08 1.69 28.60%
P/NAPS 3.14 3.25 4.12 4.25 4.23 4.55 5.68 -9.40%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 23/02/22 24/02/21 26/02/20 26/02/19 27/02/18 -
Price 6.49 5.40 5.42 5.73 5.50 6.09 7.54 -
P/RPS 2.98 2.24 2.27 2.98 3.57 4.02 4.93 -8.04%
P/EPS 32.92 38.63 1,045.74 220.64 79.03 45.66 92.02 -15.73%
EY 3.04 2.59 0.10 0.45 1.27 2.19 1.09 18.63%
DY 6.93 4.26 1.66 2.18 2.27 2.05 1.66 26.87%
P/NAPS 3.47 3.51 4.14 4.21 4.07 4.61 5.80 -8.20%

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