[AMWAY] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -4.66%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,288,256 1,408,259 1,399,974 1,433,016 1,491,260 1,514,774 1,490,184 -9.24%
PBT 172,784 152,586 146,332 98,818 103,036 103,102 94,897 49.05%
Tax -41,832 -36,660 -34,970 -24,198 -24,772 -26,221 -23,025 48.83%
NP 130,952 115,926 111,361 74,620 78,264 76,881 71,872 49.12%
-
NP to SH 130,952 115,926 111,361 74,620 78,264 76,881 71,872 49.12%
-
Tax Rate 24.21% 24.03% 23.90% 24.49% 24.04% 25.43% 24.26% -
Total Cost 1,157,304 1,292,333 1,288,613 1,358,396 1,412,996 1,437,893 1,418,312 -12.66%
-
Net Worth 266,304 307,401 282,743 244,934 235,071 253,153 238,359 7.66%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 32,877 98,631 32,877 32,877 32,877 62,466 32,877 0.00%
Div Payout % 25.11% 85.08% 29.52% 44.06% 42.01% 81.25% 45.74% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 266,304 307,401 282,743 244,934 235,071 253,153 238,359 7.66%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.17% 8.23% 7.95% 5.21% 5.25% 5.08% 4.82% -
ROE 49.17% 37.71% 39.39% 30.47% 33.29% 30.37% 30.15% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 783.68 856.68 851.64 871.74 907.17 921.48 906.52 -9.24%
EPS 79.68 70.52 67.75 45.40 47.60 46.77 43.72 49.14%
DPS 20.00 60.00 20.00 20.00 20.00 38.00 20.00 0.00%
NAPS 1.62 1.87 1.72 1.49 1.43 1.54 1.45 7.66%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 783.61 856.61 851.57 871.66 907.09 921.40 906.44 -9.24%
EPS 79.65 70.51 67.74 45.39 47.61 46.76 43.72 49.11%
DPS 20.00 59.99 20.00 20.00 20.00 38.00 20.00 0.00%
NAPS 1.6199 1.8698 1.7199 1.4899 1.4299 1.5399 1.4499 7.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 7.29 5.88 5.30 5.33 5.22 5.00 5.00 -
P/RPS 0.93 0.69 0.62 0.61 0.58 0.54 0.55 41.88%
P/EPS 9.15 8.34 7.82 11.74 10.96 10.69 11.44 -13.82%
EY 10.93 11.99 12.78 8.52 9.12 9.35 8.74 16.05%
DY 2.74 10.20 3.77 3.75 3.83 7.60 4.00 -22.27%
P/NAPS 4.50 3.14 3.08 3.58 3.65 3.25 3.45 19.35%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 28/02/24 15/11/23 23/08/23 24/05/23 27/02/23 16/11/22 -
Price 7.50 6.49 5.25 5.38 5.32 5.40 4.83 -
P/RPS 0.96 0.76 0.62 0.62 0.59 0.59 0.53 48.53%
P/EPS 9.41 9.20 7.75 11.85 11.17 11.55 11.05 -10.14%
EY 10.62 10.87 12.90 8.44 8.95 8.66 9.05 11.24%
DY 2.67 9.24 3.81 3.72 3.76 7.04 4.14 -25.33%
P/NAPS 4.63 3.47 3.05 3.61 3.72 3.51 3.33 24.54%

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