[AMWAY] QoQ Cumulative 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- 74.25%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 372,815 1,514,774 1,117,638 745,848 391,230 1,485,912 1,093,498 -51.22%
PBT 25,759 103,102 71,173 46,685 26,665 49,728 47,956 -33.94%
Tax -6,193 -26,221 -17,269 -11,535 -6,493 -12,947 -12,027 -35.78%
NP 19,566 76,881 53,904 35,150 20,172 36,781 35,929 -33.33%
-
NP to SH 19,566 76,881 53,904 35,150 20,172 36,781 35,929 -33.33%
-
Tax Rate 24.04% 25.43% 24.26% 24.71% 24.35% 26.04% 25.08% -
Total Cost 353,249 1,437,893 1,063,734 710,698 371,058 1,449,131 1,057,569 -51.89%
-
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 8,219 62,466 24,657 16,438 8,219 39,452 24,657 -51.95%
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 8.32% 30.37% 22.61% 15.38% 9.09% 17.08% 16.07% -
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 226.79 921.48 679.89 453.72 238.00 903.92 665.20 -51.22%
EPS 11.90 46.77 32.79 21.38 12.27 22.37 21.86 -33.35%
DPS 5.00 38.00 15.00 10.00 5.00 24.00 15.00 -51.95%
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 226.77 921.40 679.83 453.68 237.97 903.84 665.14 -51.22%
EPS 11.90 46.76 32.79 21.38 12.27 22.37 21.85 -33.33%
DPS 5.00 38.00 15.00 10.00 5.00 24.00 15.00 -51.95%
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 2.30 0.54 0.74 1.11 2.15 0.60 0.81 100.64%
P/EPS 43.86 10.69 15.25 23.57 41.72 24.13 24.80 46.29%
EY 2.28 9.35 6.56 4.24 2.40 4.14 4.03 -31.61%
DY 0.96 7.60 3.00 1.98 0.98 4.44 2.77 -50.69%
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 2.35 0.59 0.71 1.10 2.15 0.60 0.84 98.66%
P/EPS 44.70 11.55 14.73 23.38 41.64 24.22 25.44 45.66%
EY 2.24 8.66 6.79 4.28 2.40 4.13 3.93 -31.27%
DY 0.94 7.04 3.11 2.00 0.98 4.43 2.70 -50.54%
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