AMWAY | AMWAY (MALAYSIA) HOLDINGS BERHAD

8 8
7.31 (1.53%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

AMWAY | AMWAY (MALAYSIA) HOLDINGS BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 70.69 sen
Trailing PE (Sector Median: 13.4) 10.3
PEG 0.92
Altman Z 3.7
Beaver 0.738
Current Ratio 1.72
Debt-Equity (DE) Ratio 0.99
FCF Yield 18.02 %
Revenue QoQ 7.44 %
Revenue YoY -9.78%
Profit QoQ -29.88 %
Profit YoY 41.03 %
Profit Margin (Sector Median: 4.8) 8.23 %
ROE (ROIC: 37.68) 37.68 %
Dividend Per Share (DPS) 60.0 sen
Dividend Yield (DY) 8.21 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.8)
ROE (ROIC: 37.94)
Altman Z

Fair Value

Weighted Average Fair Value:

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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 32.41
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


ENCIK ABD MALIK BIN A RAHMAN added 1000.0 units announced on 25 Feb 2021 at ~RM5.65

Summary


Market Cap: 1198 M.

Number of Shares: 164 M.

Adjusted Float: 19.6%.

Stock highly correlated with

UTDPLT (95%)

KGB (94%)

MCEHLDG (94%)

SUNCON (93%)

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

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 15-Mar-2023

Shareholder % Value (M)
Gda B.V. 51.7% 619.8
Amanah Saham Bumiputera 14.15% 169.6
KWAP 8.69% 104.14
Employees Provident Fund Board 6.01% 72.0
Amanah Saham Malaysia 4.87% 58.38
Public Dividend Select Fund 0.51% 6.11
Chew Er Hong 0.23% 2.76
Lee Sey Liang 0.14% 1.68
Chua Soon Gin 0.12% 1.44
Teo Chiang Hong 0.12% 1.44
Ho Teik Chuan @ Ho Sonney 0.12% 1.44
Ang Lay Pheng 0.11% 1.32
Skyture Capital Sdn Bhd 0.11% 1.32
Ng Thong Kook 0.1% 1.2
Kalsom Binti Ahmad 0.08% 0.96
Ajeet Kaur A/P Inder Singh 0.08% 0.96
Mehar Singh @ Mehar Singh Gill 0.08% 0.96
Boh Plantations Sdn Bhd 0.07% 0.84
New Tong Fong Plywood Sdn Bhd 0.07% 0.84
Hong Weng Hwa 0.07% 0.84
Yeoh Saik Khoo Sdn Bhd 0.07% 0.84
Choo Ghee Eng 0.07% 0.84
Maisarah Binti Ramli 0.06% 0.72
Chua Eng Ho Wa'A @ Chua Eng Wah 0.06% 0.72
Yayasan Tun Ismail Mohamed Ali 0.06% 0.72
Lim Ng Kiat 0.06% 0.72
Koo Sing Huat 0.06% 0.72
Khoo Loon See 0.05% 0.6
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.