[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 6.97%
YoY- 109.02%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,399,974 1,433,016 1,491,260 1,514,774 1,490,184 1,491,696 1,564,920 -7.15%
PBT 146,332 98,818 103,036 103,102 94,897 93,370 106,660 23.44%
Tax -34,970 -24,198 -24,772 -26,221 -23,025 -23,070 -25,972 21.91%
NP 111,361 74,620 78,264 76,881 71,872 70,300 80,688 23.93%
-
NP to SH 111,361 74,620 78,264 76,881 71,872 70,300 80,688 23.93%
-
Tax Rate 23.90% 24.49% 24.04% 25.43% 24.26% 24.71% 24.35% -
Total Cost 1,288,613 1,358,396 1,412,996 1,437,893 1,418,312 1,421,396 1,484,232 -8.98%
-
Net Worth 282,743 244,934 235,071 253,153 238,359 228,496 221,920 17.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 32,877 32,877 32,877 62,466 32,877 32,877 32,877 0.00%
Div Payout % 29.52% 44.06% 42.01% 81.25% 45.74% 46.77% 40.75% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 282,743 244,934 235,071 253,153 238,359 228,496 221,920 17.50%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.95% 5.21% 5.25% 5.08% 4.82% 4.71% 5.16% -
ROE 39.39% 30.47% 33.29% 30.37% 30.15% 30.77% 36.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 851.64 871.74 907.17 921.48 906.52 907.44 951.98 -7.15%
EPS 67.75 45.40 47.60 46.77 43.72 42.76 49.08 23.95%
DPS 20.00 20.00 20.00 38.00 20.00 20.00 20.00 0.00%
NAPS 1.72 1.49 1.43 1.54 1.45 1.39 1.35 17.50%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 851.57 871.66 907.09 921.40 906.44 907.36 951.90 -7.14%
EPS 67.74 45.39 47.61 46.76 43.72 42.76 49.08 23.93%
DPS 20.00 20.00 20.00 38.00 20.00 20.00 20.00 0.00%
NAPS 1.7199 1.4899 1.4299 1.5399 1.4499 1.3899 1.3499 17.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 5.30 5.33 5.22 5.00 5.00 5.04 5.12 -
P/RPS 0.62 0.61 0.58 0.54 0.55 0.56 0.54 9.63%
P/EPS 7.82 11.74 10.96 10.69 11.44 11.79 10.43 -17.45%
EY 12.78 8.52 9.12 9.35 8.74 8.49 9.59 21.07%
DY 3.77 3.75 3.83 7.60 4.00 3.97 3.91 -2.39%
P/NAPS 3.08 3.58 3.65 3.25 3.45 3.63 3.79 -12.90%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 23/08/23 24/05/23 27/02/23 16/11/22 24/08/22 25/05/22 -
Price 5.25 5.38 5.32 5.40 4.83 5.00 5.11 -
P/RPS 0.62 0.62 0.59 0.59 0.53 0.55 0.54 9.63%
P/EPS 7.75 11.85 11.17 11.55 11.05 11.69 10.41 -17.84%
EY 12.90 8.44 8.95 8.66 9.05 8.55 9.61 21.66%
DY 3.81 3.72 3.76 7.04 4.14 4.00 3.91 -1.71%
P/NAPS 3.05 3.61 3.72 3.51 3.33 3.60 3.79 -13.47%

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