[AMWAY] QoQ Cumulative 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- 42.63%
YoY- 109.02%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,049,981 716,508 372,815 1,514,774 1,117,638 745,848 391,230 93.00%
PBT 109,749 49,409 25,759 103,102 71,173 46,685 26,665 156.60%
Tax -26,228 -12,099 -6,193 -26,221 -17,269 -11,535 -6,493 153.42%
NP 83,521 37,310 19,566 76,881 53,904 35,150 20,172 157.62%
-
NP to SH 83,521 37,310 19,566 76,881 53,904 35,150 20,172 157.62%
-
Tax Rate 23.90% 24.49% 24.04% 25.43% 24.26% 24.71% 24.35% -
Total Cost 966,460 679,198 353,249 1,437,893 1,063,734 710,698 371,058 89.19%
-
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 24,657 16,438 8,219 62,466 24,657 16,438 8,219 107.86%
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 29.54% 15.23% 8.32% 30.37% 22.61% 15.38% 9.09% -
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 638.73 435.87 226.79 921.48 679.89 453.72 238.00 93.00%
EPS 50.81 22.70 11.90 46.77 32.79 21.38 12.27 157.64%
DPS 15.00 10.00 5.00 38.00 15.00 10.00 5.00 107.86%
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 638.67 435.83 226.77 921.40 679.83 453.68 237.97 93.00%
EPS 50.80 22.69 11.90 46.76 32.79 21.38 12.27 157.61%
DPS 15.00 10.00 5.00 38.00 15.00 10.00 5.00 107.86%
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 0.83 1.22 2.30 0.54 0.74 1.11 2.15 -46.95%
P/EPS 10.43 23.48 43.86 10.69 15.25 23.57 41.72 -60.28%
EY 9.59 4.26 2.28 9.35 6.56 4.24 2.40 151.59%
DY 2.83 1.88 0.96 7.60 3.00 1.98 0.98 102.65%
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 0.82 1.23 2.35 0.59 0.71 1.10 2.15 -47.37%
P/EPS 10.33 23.70 44.70 11.55 14.73 23.38 41.64 -60.48%
EY 9.68 4.22 2.24 8.66 6.79 4.28 2.40 153.16%
DY 2.86 1.86 0.94 7.04 3.11 2.00 0.98 104.08%
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