[AMWAY] QoQ 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- 22.52%
YoY- 2596.83%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
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 333,473 343,693 372,815 397,136 371,790 354,618 391,230 -10.09%
PBT 60,340 23,650 25,759 31,929 24,488 20,020 26,665 72.27%
Tax -14,129 -5,906 -6,193 -8,952 -5,734 -5,042 -6,493 67.84%
NP 46,211 17,744 19,566 22,977 18,754 14,978 20,172 73.69%
-
NP to SH 46,211 17,744 19,566 22,977 18,754 14,978 20,172 73.69%
-
Tax Rate 23.42% 24.97% 24.04% 28.04% 23.42% 25.18% 24.35% -
Total Cost 287,262 325,949 353,249 374,159 353,036 339,640 371,058 -15.67%
-
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 8,219 8,219 8,219 37,808 8,219 8,219 8,219 0.00%
Div Payout % 17.79% 46.32% 42.01% 164.55% 43.83% 54.88% 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 13.86% 5.16% 5.25% 5.79% 5.04% 4.22% 5.16% -
ROE 16.34% 7.24% 8.32% 9.08% 7.87% 6.56% 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 202.86 209.08 226.79 241.59 226.17 215.72 238.00 -10.09%
EPS 28.11 10.79 11.90 13.98 11.41 9.11 12.27 73.69%
DPS 5.00 5.00 5.00 23.00 5.00 5.00 5.00 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 202.86 209.08 226.79 241.59 226.17 215.72 238.00 -10.09%
EPS 28.11 10.79 11.90 13.98 11.41 9.11 12.27 73.69%
DPS 5.00 5.00 5.00 23.00 5.00 5.00 5.00 0.00%
NAPS 1.72 1.49 1.43 1.54 1.45 1.39 1.35 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 2.61 2.55 2.30 2.07 2.21 2.34 2.15 13.78%
P/EPS 18.85 49.38 43.86 35.77 43.83 55.31 41.72 -41.09%
EY 5.30 2.03 2.28 2.80 2.28 1.81 2.40 69.49%
DY 0.94 0.94 0.96 4.60 1.00 0.99 0.98 -2.73%
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 2.59 2.57 2.35 2.24 2.14 2.32 2.15 13.20%
P/EPS 18.68 49.84 44.70 38.63 42.34 54.88 41.64 -41.36%
EY 5.35 2.01 2.24 2.59 2.36 1.82 2.40 70.56%
DY 0.95 0.93 0.94 4.26 1.04 1.00 0.98 -2.04%
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