[AMWAY] QoQ TTM 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- 24.55%
YoY- 36.22%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,485,434 1,496,359 1,514,774 1,510,052 1,522,195 1,523,489 1,485,912 -0.02%
PBT 105,826 102,196 103,102 72,945 58,999 49,640 49,728 65.67%
Tax -26,785 -25,921 -26,221 -18,189 -15,037 -12,800 -12,947 62.57%
NP 79,041 76,275 76,881 54,756 43,962 36,840 36,781 66.76%
-
NP to SH 79,041 76,275 76,881 54,756 43,962 36,840 36,781 66.76%
-
Tax Rate 25.31% 25.36% 25.43% 24.94% 25.49% 25.79% 26.04% -
Total Cost 1,406,393 1,420,084 1,437,893 1,455,296 1,478,233 1,486,649 1,449,131 -1.98%
-
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 62,466 62,466 62,466 39,452 39,452 39,452 39,452 35.96%
Div Payout % 79.03% 81.90% 81.25% 72.05% 89.74% 107.09% 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 5.32% 5.10% 5.08% 3.63% 2.89% 2.42% 2.48% -
ROE 32.27% 32.45% 30.37% 22.97% 19.24% 16.60% 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 903.63 910.27 921.48 918.60 925.99 926.78 903.92 -0.02%
EPS 48.08 46.40 46.77 33.31 26.74 22.41 22.37 66.77%
DPS 38.00 38.00 38.00 24.00 24.00 24.00 24.00 35.96%
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 903.55 910.19 921.40 918.52 925.91 926.70 903.84 -0.02%
EPS 48.08 46.40 46.76 33.31 26.74 22.41 22.37 66.77%
DPS 38.00 38.00 38.00 24.00 24.00 24.00 24.00 35.96%
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 0.59 0.57 0.54 0.54 0.54 0.55 0.60 -1.11%
P/EPS 11.09 11.25 10.69 15.01 18.85 22.85 24.13 -40.53%
EY 9.02 8.89 9.35 6.66 5.31 4.38 4.14 68.30%
DY 7.13 7.28 7.60 4.80 4.76 4.69 4.44 37.25%
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 0.60 0.58 0.59 0.53 0.54 0.55 0.60 0.00%
P/EPS 11.19 11.47 11.55 14.50 18.70 22.80 24.22 -40.32%
EY 8.94 8.72 8.66 6.90 5.35 4.39 4.13 67.57%
DY 7.06 7.14 7.04 4.97 4.80 4.70 4.43 36.55%
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