[AMWAY] YoY Quarter Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Quarter Result
Revenue	391,230	353,653	234,636	247,491	235,321	237,151	305,941	4.18%
YoY %	10.63%	50.72%	-5.19%	5.17%	-0.77%	-22.48%	-	-
Horiz. %	127.88%	115.60%	76.69%	80.90%	76.92%	77.52%	100.00%	-
PBT	26,665	26,753	13,884	14,323	10,969	13,313	24,863	1.17%
YoY %	-0.33%	92.69%	-3.07%	30.58%	-17.61%	-46.45%	-	-
Horiz. %	107.25%	107.60%	55.84%	57.61%	44.12%	53.55%	100.00%	-
Tax	-6,493	-6,640	-3,679	-3,708	-2,994	-3,861	-6,816	-0.80%
YoY %	2.21%	-80.48%	0.78%	-23.85%	22.46%	43.35%	-	-
Horiz. %	95.26%	97.42%	53.98%	54.40%	43.93%	56.65%	100.00%	-
NP	20,172	20,113	10,205	10,615	7,975	9,452	18,047	1.87%
YoY %	0.29%	97.09%	-3.86%	33.10%	-15.63%	-47.63%	-	-
Horiz. %	111.77%	111.45%	56.55%	58.82%	44.19%	52.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,172	20,113	10,205	10,615	7,975	9,452	18,047	1.87%
YoY %	0.29%	97.09%	-3.86%	33.10%	-15.63%	-47.63%	-	-
Horiz. %	111.77%	111.45%	56.55%	58.82%	44.19%	52.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.35%	24.82%	26.50%	25.89%	27.30%	29.00%	27.41%	-
YoY %	-1.89%	-6.34%	2.36%	-5.16%	-5.86%	5.80%	-	-
Horiz. %	88.84%	90.55%	96.68%	94.45%	99.60%	105.80%	100.00%	-
Total Cost	371,058	333,540	224,431	236,876	227,346	227,699	287,894	4.31%
YoY %	11.25%	48.62%	-5.25%	4.19%	-0.16%	-20.91%	-	-
Horiz. %	128.89%	115.86%	77.96%	82.28%	78.97%	79.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,920	223,564	212,057	207,125	193,975	195,618	198,906	1.84%
YoY %	-0.74%	5.43%	2.38%	6.78%	-0.84%	-1.65%	-	-
Horiz. %	111.57%	112.40%	106.61%	104.13%	97.52%	98.35%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	8,219	8,219	8,219	8,219	8,219	8,219	8,219	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	40.75%	40.87%	80.54%	77.43%	103.06%	86.96%	45.54%	-
YoY %	-0.29%	-49.26%	4.02%	-24.87%	18.51%	90.95%	-	-
Horiz. %	89.48%	89.75%	176.86%	170.03%	226.31%	190.95%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	221,920	223,564	212,057	207,125	193,975	195,618	198,906	1.84%
YoY %	-0.74%	5.43%	2.38%	6.78%	-0.84%	-1.65%	-	-
Horiz. %	111.57%	112.40%	106.61%	104.13%	97.52%	98.35%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,385	164,385	164,385	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	5.16%	5.69%	4.35%	4.29%	3.39%	3.99%	5.90%	-
YoY %	-9.31%	30.80%	1.40%	26.55%	-15.04%	-32.37%	-	-
Horiz. %	87.46%	96.44%	73.73%	72.71%	57.46%	67.63%	100.00%	-
ROE	9.09%	9.00%	4.81%	5.12%	4.11%	4.83%	9.07%	-
YoY %	1.00%	87.11%	-6.05%	24.57%	-14.91%	-46.75%	-	-
Horiz. %	100.22%	99.23%	53.03%	56.45%	45.31%	53.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	238.00	215.14	142.74	150.56	143.15	144.27	186.11	4.18%
YoY %	10.63%	50.72%	-5.19%	5.18%	-0.78%	-22.48%	-	-
Horiz. %	127.88%	115.60%	76.70%	80.90%	76.92%	77.52%	100.00%	-
EPS	12.27	12.24	6.21	6.46	4.85	5.75	10.98	1.86%
YoY %	0.25%	97.10%	-3.87%	33.20%	-15.65%	-47.63%	-	-
Horiz. %	111.75%	111.48%	56.56%	58.83%	44.17%	52.37%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.35	1.36	1.29	1.26	1.18	1.19	1.21	1.84%
YoY %	-0.74%	5.43%	2.38%	6.78%	-0.84%	-1.65%	-	-
Horiz. %	111.57%	112.40%	106.61%	104.13%	97.52%	98.35%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	237.97	215.12	142.72	150.54	143.14	144.25	186.10	4.18%
YoY %	10.62%	50.73%	-5.19%	5.17%	-0.77%	-22.49%	-	-
Horiz. %	127.87%	115.59%	76.69%	80.89%	76.92%	77.51%	100.00%	-
EPS	12.27	12.23	6.21	6.46	4.85	5.75	10.98	1.86%
YoY %	0.33%	96.94%	-3.87%	33.20%	-15.65%	-47.63%	-	-
Horiz. %	111.75%	111.38%	56.56%	58.83%	44.17%	52.37%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.3499	1.3599	1.2899	1.2599	1.1799	1.1899	1.2099	1.84%
YoY %	-0.74%	5.43%	2.38%	6.78%	-0.84%	-1.65%	-	-
Horiz. %	111.57%	112.40%	106.61%	104.13%	97.52%	98.35%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	5.12	5.48	4.78	5.95	7.60	7.34	9.52	-
P/RPS	2.15	2.55	3.35	3.95	5.31	5.09	5.12	-13.45%
YoY %	-15.69%	-23.88%	-15.19%	-25.61%	4.32%	-0.59%	-	-
Horiz. %	41.99%	49.80%	65.43%	77.15%	103.71%	99.41%	100.00%	-
P/EPS	41.72	44.79	77.00	92.14	156.66	127.65	86.72	-11.47%
YoY %	-6.85%	-41.83%	-16.43%	-41.18%	22.73%	47.20%	-	-
Horiz. %	48.11%	51.65%	88.79%	106.25%	180.65%	147.20%	100.00%	-
EY	2.40	2.23	1.30	1.09	0.64	0.78	1.15	13.03%
YoY %	7.62%	71.54%	19.27%	70.31%	-17.95%	-32.17%	-	-
Horiz. %	208.70%	193.91%	113.04%	94.78%	55.65%	67.83%	100.00%	-
DY	0.98	0.91	1.05	0.84	0.66	0.68	0.53	10.78%
YoY %	7.69%	-13.33%	25.00%	27.27%	-2.94%	28.30%	-	-
Horiz. %	184.91%	171.70%	198.11%	158.49%	124.53%	128.30%	100.00%	-
P/NAPS	3.79	4.03	3.71	4.72	6.44	6.17	7.87	-11.46%
YoY %	-5.96%	8.63%	-21.40%	-26.71%	4.38%	-21.60%	-	-
Horiz. %	48.16%	51.21%	47.14%	59.97%	81.83%	78.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	25/05/21	23/06/20	29/05/19	16/05/18	17/05/17	17/05/16	-
Price	5.11	5.19	5.04	5.91	8.40	7.75	9.20	-
P/RPS	2.15	2.41	3.53	3.93	5.87	5.37	4.94	-12.94%
YoY %	-10.79%	-31.73%	-10.18%	-33.05%	9.31%	8.70%	-	-
Horiz. %	43.52%	48.79%	71.46%	79.55%	118.83%	108.70%	100.00%	-
P/EPS	41.64	42.42	81.19	91.52	173.15	134.79	83.80	-10.99%
YoY %	-1.84%	-47.75%	-11.29%	-47.14%	28.46%	60.85%	-	-
Horiz. %	49.69%	50.62%	96.89%	109.21%	206.62%	160.85%	100.00%	-
EY	2.40	2.36	1.23	1.09	0.58	0.74	1.19	12.39%
YoY %	1.69%	91.87%	12.84%	87.93%	-21.62%	-37.82%	-	-
Horiz. %	201.68%	198.32%	103.36%	91.60%	48.74%	62.18%	100.00%	-
DY	0.98	0.96	0.99	0.85	0.60	0.65	0.54	10.43%
YoY %	2.08%	-3.03%	16.47%	41.67%	-7.69%	20.37%	-	-
Horiz. %	181.48%	177.78%	183.33%	157.41%	111.11%	120.37%	100.00%	-
P/NAPS	3.79	3.82	3.91	4.69	7.12	6.51	7.60	-10.94%
YoY %	-0.79%	-2.30%	-16.63%	-34.13%	9.37%	-14.34%	-	-
Horiz. %	49.87%	50.26%	51.45%	61.71%	93.68%	85.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos