[AMWAY] QoQ 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- 25.21%
YoY- 135.6%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
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 343,693 372,815 397,136 371,790 354,618 391,230 392,414 -8.48%
PBT 23,650 25,759 31,929 24,488 20,020 26,665 1,772 465.33%
Tax -5,906 -6,193 -8,952 -5,734 -5,042 -6,493 -920 246.58%
NP 17,744 19,566 22,977 18,754 14,978 20,172 852 661.18%
-
NP to SH 17,744 19,566 22,977 18,754 14,978 20,172 852 661.18%
-
Tax Rate 24.97% 24.04% 28.04% 23.42% 25.18% 24.35% 51.92% -
Total Cost 325,949 353,249 374,159 353,036 339,640 371,058 391,562 -11.53%
-
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 8,219 8,219 37,808 8,219 8,219 8,219 14,794 -32.49%
Div Payout % 46.32% 42.01% 164.55% 43.83% 54.88% 40.75% 1,736.47% -
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 5.16% 5.25% 5.79% 5.04% 4.22% 5.16% 0.22% -
ROE 7.24% 8.32% 9.08% 7.87% 6.56% 9.09% 0.40% -
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 209.08 226.79 241.59 226.17 215.72 238.00 238.72 -8.48%
EPS 10.79 11.90 13.98 11.41 9.11 12.27 0.52 659.31%
DPS 5.00 5.00 23.00 5.00 5.00 5.00 9.00 -32.49%
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 209.08 226.79 241.59 226.17 215.72 238.00 238.72 -8.48%
EPS 10.79 11.90 13.98 11.41 9.11 12.27 0.52 659.31%
DPS 5.00 5.00 23.00 5.00 5.00 5.00 9.00 -32.49%
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 2.55 2.30 2.07 2.21 2.34 2.15 2.26 8.40%
P/EPS 49.38 43.86 35.77 43.83 55.31 41.72 1,041.88 -86.97%
EY 2.03 2.28 2.80 2.28 1.81 2.40 0.10 648.27%
DY 0.94 0.96 4.60 1.00 0.99 0.98 1.67 -31.89%
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 2.57 2.35 2.24 2.14 2.32 2.15 2.27 8.65%
P/EPS 49.84 44.70 38.63 42.34 54.88 41.64 1,045.74 -86.92%
EY 2.01 2.24 2.59 2.36 1.82 2.40 0.10 643.33%
DY 0.93 0.94 4.26 1.04 1.00 0.98 1.66 -32.11%
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