[AMWAY] QoQ TTM 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- 40.41%
YoY- 109.02%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,447,117 1,485,434 1,496,359 1,514,774 1,510,052 1,522,195 1,523,489 -3.36%
PBT 141,678 105,826 102,196 103,102 72,945 58,999 49,640 101.08%
Tax -35,180 -26,785 -25,921 -26,221 -18,189 -15,037 -12,800 96.09%
NP 106,498 79,041 76,275 76,881 54,756 43,962 36,840 102.79%
-
NP to SH 106,498 79,041 76,275 76,881 54,756 43,962 36,840 102.79%
-
Tax Rate 24.83% 25.31% 25.36% 25.43% 24.94% 25.49% 25.79% -
Total Cost 1,340,619 1,406,393 1,420,084 1,437,893 1,455,296 1,478,233 1,486,649 -6.65%
-
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 62,466 62,466 62,466 62,466 39,452 39,452 39,452 35.80%
Div Payout % 58.66% 79.03% 81.90% 81.25% 72.05% 89.74% 107.09% -
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 7.36% 5.32% 5.10% 5.08% 3.63% 2.89% 2.42% -
ROE 37.67% 32.27% 32.45% 30.37% 22.97% 19.24% 16.60% -
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 880.32 903.63 910.27 921.48 918.60 925.99 926.78 -3.36%
EPS 64.79 48.08 46.40 46.77 33.31 26.74 22.41 102.81%
DPS 38.00 38.00 38.00 38.00 24.00 24.00 24.00 35.80%
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 880.24 903.55 910.19 921.40 918.52 925.91 926.70 -3.36%
EPS 64.78 48.08 46.40 46.76 33.31 26.74 22.41 102.79%
DPS 38.00 38.00 38.00 38.00 24.00 24.00 24.00 35.80%
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 0.60 0.59 0.57 0.54 0.54 0.54 0.55 5.96%
P/EPS 8.18 11.09 11.25 10.69 15.01 18.85 22.85 -49.55%
EY 12.22 9.02 8.89 9.35 6.66 5.31 4.38 98.05%
DY 7.17 7.13 7.28 7.60 4.80 4.76 4.69 32.67%
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 0.60 0.60 0.58 0.59 0.53 0.54 0.55 5.96%
P/EPS 8.10 11.19 11.47 11.55 14.50 18.70 22.80 -49.80%
EY 12.34 8.94 8.72 8.66 6.90 5.35 4.39 99.04%
DY 7.24 7.06 7.14 7.04 4.97 4.80 4.70 33.34%
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