[AMWAY] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -12.87%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,491,260 1,514,774 1,490,184 1,491,696 1,564,920 1,485,912 1,457,997 1.51%
PBT 103,036 103,102 94,897 93,370 106,660 49,728 63,941 37.48%
Tax -24,772 -26,221 -23,025 -23,070 -25,972 -12,947 -16,036 33.66%
NP 78,264 76,881 71,872 70,300 80,688 36,781 47,905 38.75%
-
NP to SH 78,264 76,881 71,872 70,300 80,688 36,781 47,905 38.75%
-
Tax Rate 24.04% 25.43% 24.26% 24.71% 24.35% 26.04% 25.08% -
Total Cost 1,412,996 1,437,893 1,418,312 1,421,396 1,484,232 1,449,131 1,410,092 0.13%
-
Net Worth 235,071 253,153 238,359 228,496 221,920 215,345 223,564 3.40%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 32,877 62,466 32,877 32,877 32,877 39,452 32,877 0.00%
Div Payout % 42.01% 81.25% 45.74% 46.77% 40.75% 107.26% 68.63% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 235,071 253,153 238,359 228,496 221,920 215,345 223,564 3.40%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.25% 5.08% 4.82% 4.71% 5.16% 2.48% 3.29% -
ROE 33.29% 30.37% 30.15% 30.77% 36.36% 17.08% 21.43% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 907.17 921.48 906.52 907.44 951.98 903.92 886.94 1.51%
EPS 47.60 46.77 43.72 42.76 49.08 22.37 29.15 38.71%
DPS 20.00 38.00 20.00 20.00 20.00 24.00 20.00 0.00%
NAPS 1.43 1.54 1.45 1.39 1.35 1.31 1.36 3.40%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 907.09 921.40 906.44 907.36 951.90 903.84 886.86 1.51%
EPS 47.61 46.76 43.72 42.76 49.08 22.37 29.14 38.76%
DPS 20.00 38.00 20.00 20.00 20.00 24.00 20.00 0.00%
NAPS 1.4299 1.5399 1.4499 1.3899 1.3499 1.3099 1.3599 3.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 5.22 5.00 5.00 5.04 5.12 5.40 5.42 -
P/RPS 0.58 0.54 0.55 0.56 0.54 0.60 0.61 -3.30%
P/EPS 10.96 10.69 11.44 11.79 10.43 24.13 18.60 -29.73%
EY 9.12 9.35 8.74 8.49 9.59 4.14 5.38 42.21%
DY 3.83 7.60 4.00 3.97 3.91 4.44 3.69 2.51%
P/NAPS 3.65 3.25 3.45 3.63 3.79 4.12 3.99 -5.76%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 27/02/23 16/11/22 24/08/22 25/05/22 23/02/22 17/11/21 -
Price 5.32 5.40 4.83 5.00 5.11 5.42 5.56 -
P/RPS 0.59 0.59 0.53 0.55 0.54 0.60 0.63 -4.28%
P/EPS 11.17 11.55 11.05 11.69 10.41 24.22 19.08 -30.04%
EY 8.95 8.66 9.05 8.55 9.61 4.13 5.24 42.93%
DY 3.76 7.04 4.14 4.00 3.91 4.43 3.60 2.94%
P/NAPS 3.72 3.51 3.33 3.60 3.79 4.14 4.09 -6.13%

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