[AMWAY] QoQ Cumulative 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- 53.35%
YoY- 50.03%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 716,508 372,815 1,514,774 1,117,638 745,848 391,230 1,485,912 -38.59%
PBT 49,409 25,759 103,102 71,173 46,685 26,665 49,728 -0.42%
Tax -12,099 -6,193 -26,221 -17,269 -11,535 -6,493 -12,947 -4.42%
NP 37,310 19,566 76,881 53,904 35,150 20,172 36,781 0.95%
-
NP to SH 37,310 19,566 76,881 53,904 35,150 20,172 36,781 0.95%
-
Tax Rate 24.49% 24.04% 25.43% 24.26% 24.71% 24.35% 26.04% -
Total Cost 679,198 353,249 1,437,893 1,063,734 710,698 371,058 1,449,131 -39.74%
-
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 16,438 8,219 62,466 24,657 16,438 8,219 39,452 -44.30%
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 15.23% 8.32% 30.37% 22.61% 15.38% 9.09% 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 435.87 226.79 921.48 679.89 453.72 238.00 903.92 -38.59%
EPS 22.70 11.90 46.77 32.79 21.38 12.27 22.37 0.98%
DPS 10.00 5.00 38.00 15.00 10.00 5.00 24.00 -44.30%
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 435.83 226.77 921.40 679.83 453.68 237.97 903.84 -38.59%
EPS 22.69 11.90 46.76 32.79 21.38 12.27 22.37 0.95%
DPS 10.00 5.00 38.00 15.00 10.00 5.00 24.00 -44.30%
NAPS 1.4899 1.4299 1.5399 1.4499 1.3899 1.3499 1.3099 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 1.22 2.30 0.54 0.74 1.11 2.15 0.60 60.70%
P/EPS 23.48 43.86 10.69 15.25 23.57 41.72 24.13 -1.80%
EY 4.26 2.28 9.35 6.56 4.24 2.40 4.14 1.92%
DY 1.88 0.96 7.60 3.00 1.98 0.98 4.44 -43.70%
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 1.23 2.35 0.59 0.71 1.10 2.15 0.60 61.58%
P/EPS 23.70 44.70 11.55 14.73 23.38 41.64 24.22 -1.44%
EY 4.22 2.24 8.66 6.79 4.28 2.40 4.13 1.45%
DY 1.86 0.94 7.04 3.11 2.00 0.98 4.43 -44.01%
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