T-O (am): 6.87 (08:59:00)
Last updated: 16:44
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
20 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 299.84 | 43.72 | 32.88 | 11.0% | 5.00 | 20.00 | 1.1% | 10.1% | 34.0% | 28.9% | ||||||||
21 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 296.44 | 32.76 | 24.55 | 8.3% | 5.00 | 14.93 | 8.0% | 13.8% | 25.0% | 38.3% | ||||||||
23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 322.06 | 43.20 | 32.74 | 10.2% | 5.00 | 19.92 | 10.1% | 13.6% | 1.0% | 67.3% | ||||||||
28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 358.28 | 42.84 | 32.41 | 9.0% | 45.00 | 19.71 | 7.4% | 9.8% | 29.9% | 41.0% | ||||||||
15 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 333.47 | 60.34 | 46.21 | 13.9% | 5.00 | 28.11 | 3.0% | 10.3% | 160.4% | 146.4% | ||||||||
23 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 343.69 | 23.65 | 17.74 | 5.2% | 5.00 | 10.79 | 7.8% | 3.1% | 9.3% | 18.5% | ||||||||
24 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 372.81 | 25.76 | 19.57 | 5.2% | 5.00 | 11.90 | 6.1% | 4.7% | 14.8% | 3.0% | ||||||||
27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 397.14 | 31.93 | 22.98 | 5.8% | 23.00 | 13.98 | 6.8% | 1.2% | 22.5% | 2596.8% | ||||||||
16 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 371.79 | 24.49 | 18.75 | 5.0% | 5.00 | 11.41 | 4.8% | 3.2% | 25.2% | 135.6% | ||||||||
24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 354.62 | 20.02 | 14.98 | 4.2% | 5.00 | 9.11 | 9.4% | 0.4% | 25.8% | 90.7% | ||||||||
25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 391.23 | 26.66 | 20.17 | 5.2% | 5.00 | 12.27 | 0.3% | 10.6% | 2267.6% | 0.3% | ||||||||
23 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 392.41 | 1.77 | 0.85 | 0.2% | 9.00 | 0.52 | 2.2% | 24.1% | 89.3% | 80.0% | ||||||||
17 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 383.93 | 10.54 | 7.96 | 2.1% | 5.00 | 4.84 | 7.9% | 19.2% | 1.3% | 49.0% | ||||||||
25 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 355.91 | 10.66 | 7.86 | 2.2% | 5.00 | 4.78 | 0.6% | 26.8% | 60.9% | 53.3% | ||||||||
25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 353.65 | 26.75 | 20.11 | 5.7% | 5.00 | 12.24 | 11.9% | 50.7% | 371.1% | 97.1% | ||||||||
24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 316.08 | 5.02 | 4.27 | 1.4% | 12.50 | 2.60 | 1.8% | 24.9% | 72.7% | 62.7% | ||||||||
18 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 321.95 | 21.19 | 15.61 | 4.8% | 5.00 | 9.50 | 14.7% | 37.0% | 7.1% | 47.1% | ||||||||
19 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 280.81 | 22.24 | 16.81 | 6.0% | 5.00 | 10.23 | 19.7% | 21.7% | 64.7% | 9.1% | ||||||||
23 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 234.64 | 13.88 | 10.21 | 4.3% | 5.00 | 6.21 | 7.3% | 5.2% | 10.8% | 3.9% | ||||||||
26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 253.00 | 11.50 | 11.44 | 4.5% | 12.50 | 6.96 | 7.6% | 1.6% | 7.8% | 47.8% | ||||||||
20 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 235.06 | 14.24 | 10.61 | 4.5% | 5.00 | 6.46 | 1.9% | 3.2% | 42.6% | 42.2% | ||||||||
21 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 230.77 | 24.49 | 18.49 | 8.0% | 5.00 | 11.25 | 6.8% | 1.9% | 74.2% | 131.9% | ||||||||
29 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 247.49 | 14.32 | 10.62 | 4.3% | 5.00 | 6.46 | 0.6% | 1.5% | 51.6% | 21.2% | ||||||||
26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 248.96 | 27.43 | 21.93 | 8.8% | 12.50 | 13.34 | 9.3% | 2.2% | 193.8% | 46.6% | ||||||||
20 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 227.78 | 10.31 | 7.46 | 3.3% | 5.00 | 4.54 | 3.2% | 9.6% | 6.4% | 49.5% | ||||||||
16 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 235.32 | 10.97 | 7.97 | 3.4% | 5.00 | 4.85 | 6.4% | 0.8% | 40.8% | 15.6% | ||||||||
27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 251.35 | 17.83 | 13.47 | 5.4% | 12.50 | 8.19 | 3.2% | 0.1% | 9.9% | 17.1% | ||||||||
15 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 243.65 | 19.44 | 14.95 | 6.1% | 5.00 | 9.10 | 3.3% | 6.9% | 1.2% | 21.0% | ||||||||
23 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 252.06 | 19.91 | 14.77 | 5.9% | 5.00 | 8.98 | 6.3% | 6.2% | 56.3% | 139.0% | ||||||||
17 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 237.15 | 13.31 | 9.45 | 4.0% | 5.00 | 5.75 | 5.5% | 22.5% | 17.8% | 47.6% | ||||||||
22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 251.00 | 14.59 | 11.50 | 4.6% | 15.00 | 7.00 | 4.1% | 6.4% | 39.2% | 126.5% | ||||||||
16 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 261.69 | 23.61 | 18.92 | 7.2% | 5.00 | 11.51 | 2.7% | 8.3% | 206.2% | 60.6% | ||||||||
17 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 268.87 | 9.94 | 6.18 | 2.3% | 5.00 | 3.76 | 12.1% | 43.0% | 65.8% | 39.6% | ||||||||
17 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 305.94 | 24.86 | 18.05 | 5.9% | 5.00 | 10.98 | 14.0% | 5.0% | 255.5% | 50.9% | ||||||||
22 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 268.27 | 9.42 | 5.08 | 1.9% | 15.00 | 3.09 | 11.0% | 16.7% | 56.9% | 78.2% | ||||||||
18 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 241.68 | 16.55 | 11.78 | 4.9% | 10.00 | 7.17 | 28.6% | 10.3% | 15.2% | 52.9% | ||||||||
19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 187.99 | 13.30 | 10.23 | 5.4% | 10.00 | 6.22 | 41.6% | 2.9% | 72.2% | 60.9% | ||||||||
15 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 321.99 | 50.04 | 36.74 | 11.4% | 10.00 | 22.41 | 40.1% | 51.0% | 57.8% | 44.0% | ||||||||
10 Feb 15 | 31/12/14 | 4 | 31/12/14 | 229.88 | 32.45 | 23.28 | 10.1% | 25.00 | 14.13 | 4.9% | 16.4% | 7.0% | 19.7% |
EPS | 74.74 sen |
Trailing PE (Sector Median: 14.3) | 9.2 |
PEG | 1.8 |
Altman Z | 4.0 |
Beaver | 0.054 |
Current Ratio | 1.63 |
Debt-Equity (DE) Ratio | 1.06 |
FCF Yield | 1.36 % |
Revenue QoQ | 1.14 % |
Revenue YoY | -10.09% |
Profit QoQ | 33.95 % |
Profit YoY | -28.85 % |
Profit Margin (Sector Median: 4.0) | 9.6 % |
ROE (ROIC: 48.44) | 48.44 % |
Dividend Per Share (DPS) | 60.0 sen |
Dividend Yield (DY) | 8.76 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 4.0) | |
ROE (ROIC: 48.44) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 1 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.87 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 32.88 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 100.32 |
Expected Revenue (M) | 1967.04 |
Expected Growth (%) | 11.0 |
ENCIKÂ ABD MALIK BIN A RAHMAN added 1000.0 units announced on 25 Feb 2021 at ~RM5.65
Market Cap: 1123 M.
Market Cap Class: Middlers
Number of Shares: 164 M.
Adjusted Float: 19.6%.
Stock highly correlated with
MCEHLDG (96%)
KIALIM (95%)
SERNKOU (95%)
YTLREIT (95%)
Amway (Malaysia) Holdings Berhad, through its subsidiaries, principally distributes consumer products in Malaysia under the 'Amway' name . It offers nutrition and wellness products, including food supplements and beverages under the NUTRILITE name; skin care and cosmetics under the ARTISTRY name; personal care products, such as oral care, toiletries, and hair care products under the GLISTER and SATINIQUE names; home care products comprising laundry, car care products, and household cleaners; and home tech products consisting of ATMOSPHERE air treatment system, eSpring water treatment system, and iCOOK cookware. The company is headquartered in Petaling Jaya, Malaysia. Amway (Malaysia) Holdings Berhad is a subsidiary of GDA B.V.
Sectors: Trading & Services, Retailers, Consumer Products & Services
Code: 6351
Website: https://www.amway.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 15-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Gda B.V. | 51.7% | 580.8 |
Amanah Saham Bumiputera | 14.15% | 158.93 |
KWAP | 8.68% | 97.47 |
Employees Provident Fund Board | 6.01% | 67.47 |
Amanah Saham Malaysia | 4.87% | 54.71 |
Public Dividend Select Fund | 0.51% | 5.73 |
Chew Er Hong | 0.23% | 2.58 |
Lee Sey Liang | 0.14% | 1.57 |
Chua Soon Gin | 0.12% | 1.35 |
Teo Chiang Hong | 0.12% | 1.35 |
Ho Teik Chuan @ Ho Sonney | 0.12% | 1.35 |
Ang Lay Pheng | 0.11% | 1.24 |
Skyture Capital Sdn Bhd | 0.11% | 1.24 |
Ng Thong Kook | 0.1% | 1.12 |
Kalsom Binti Ahmad | 0.08% | 0.9 |
Ajeet Kaur A/P Inder Singh | 0.08% | 0.9 |
Mehar Singh @ Mehar Singh Gill | 0.08% | 0.9 |
Boh Plantations Sdn Bhd | 0.07% | 0.79 |
New Tong Fong Plywood Sdn Bhd | 0.07% | 0.79 |
Hong Weng Hwa | 0.07% | 0.79 |
Yeoh Saik Khoo Sdn Bhd | 0.07% | 0.79 |
Choo Ghee Eng | 0.07% | 0.79 |
Maisarah Binti Ramli | 0.06% | 0.67 |
Chua Eng Ho Wa'A @ Chua Eng Wah | 0.06% | 0.67 |
Yayasan Tun Ismail Mohamed Ali | 0.06% | 0.67 |
Lim Ng Kiat | 0.06% | 0.67 |
Koo Sing Huat | 0.06% | 0.67 |
Khoo Loon See | 0.05% | 0.56 |