[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.24%
YoY- 50.03%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,433,016 1,491,260 1,514,774 1,490,184 1,491,696 1,564,920 1,485,912 -2.39%
PBT 98,818 103,036 103,102 94,897 93,370 106,660 49,728 58.25%
Tax -24,198 -24,772 -26,221 -23,025 -23,070 -25,972 -12,947 51.90%
NP 74,620 78,264 76,881 71,872 70,300 80,688 36,781 60.46%
-
NP to SH 74,620 78,264 76,881 71,872 70,300 80,688 36,781 60.46%
-
Tax Rate 24.49% 24.04% 25.43% 24.26% 24.71% 24.35% 26.04% -
Total Cost 1,358,396 1,412,996 1,437,893 1,418,312 1,421,396 1,484,232 1,449,131 -4.23%
-
Net Worth 244,934 235,071 253,153 238,359 228,496 221,920 215,345 8.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 32,877 32,877 62,466 32,877 32,877 32,877 39,452 -11.47%
Div Payout % 44.06% 42.01% 81.25% 45.74% 46.77% 40.75% 107.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 244,934 235,071 253,153 238,359 228,496 221,920 215,345 8.98%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.21% 5.25% 5.08% 4.82% 4.71% 5.16% 2.48% -
ROE 30.47% 33.29% 30.37% 30.15% 30.77% 36.36% 17.08% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 871.74 907.17 921.48 906.52 907.44 951.98 903.92 -2.39%
EPS 45.40 47.60 46.77 43.72 42.76 49.08 22.37 60.50%
DPS 20.00 20.00 38.00 20.00 20.00 20.00 24.00 -11.47%
NAPS 1.49 1.43 1.54 1.45 1.39 1.35 1.31 8.98%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 871.74 907.17 921.48 906.52 907.44 951.98 903.92 -2.39%
EPS 45.40 47.60 46.77 43.72 42.76 49.08 22.37 60.50%
DPS 20.00 20.00 38.00 20.00 20.00 20.00 24.00 -11.47%
NAPS 1.49 1.43 1.54 1.45 1.39 1.35 1.31 8.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 5.33 5.22 5.00 5.00 5.04 5.12 5.40 -
P/RPS 0.61 0.58 0.54 0.55 0.56 0.54 0.60 1.11%
P/EPS 11.74 10.96 10.69 11.44 11.79 10.43 24.13 -38.22%
EY 8.52 9.12 9.35 8.74 8.49 9.59 4.14 62.00%
DY 3.75 3.83 7.60 4.00 3.97 3.91 4.44 -10.67%
P/NAPS 3.58 3.65 3.25 3.45 3.63 3.79 4.12 -8.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 27/02/23 16/11/22 24/08/22 25/05/22 23/02/22 -
Price 5.38 5.32 5.40 4.83 5.00 5.11 5.42 -
P/RPS 0.62 0.59 0.59 0.53 0.55 0.54 0.60 2.21%
P/EPS 11.85 11.17 11.55 11.05 11.69 10.41 24.22 -37.99%
EY 8.44 8.95 8.66 9.05 8.55 9.61 4.13 61.24%
DY 3.72 3.76 7.04 4.14 4.00 3.91 4.43 -11.02%
P/NAPS 3.61 3.72 3.51 3.33 3.60 3.79 4.14 -8.75%

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