[AMWAY] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.32%
YoY- -49.01%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 333,473 371,790 383,933 321,950 235,065 260,208 243,652 5.36%
PBT 60,340 24,488 10,542 21,186 14,242 21,474 19,439 20.76%
Tax -14,129 -5,734 -2,582 -5,575 -3,630 -4,326 -4,487 21.05%
NP 46,211 18,754 7,960 15,611 10,612 17,148 14,952 20.68%
-
NP to SH 46,211 18,754 7,960 15,611 10,612 17,148 14,952 20.68%
-
Tax Rate 23.42% 23.42% 24.49% 26.31% 25.49% 20.15% 23.08% -
Total Cost 287,262 353,036 375,973 306,339 224,453 243,060 228,700 3.87%
-
Net Worth 282,743 238,359 223,564 228,496 218,632 202,194 208,769 5.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 8,219 8,219 8,219 8,219 8,219 8,219 8,219 0.00%
Div Payout % 17.79% 43.83% 103.26% 52.65% 77.45% 47.93% 54.97% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 282,743 238,359 223,564 228,496 218,632 202,194 208,769 5.18%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 13.86% 5.04% 2.07% 4.85% 4.51% 6.59% 6.14% -
ROE 16.34% 7.87% 3.56% 6.83% 4.85% 8.48% 7.16% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 202.86 226.17 233.56 195.85 143.00 158.29 148.22 5.36%
EPS 28.11 11.41 4.84 9.50 6.46 10.43 9.10 20.67%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.72 1.45 1.36 1.39 1.33 1.23 1.27 5.18%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 202.86 226.17 233.56 195.85 143.00 158.29 148.22 5.36%
EPS 28.11 11.41 4.84 9.50 6.46 10.43 9.10 20.67%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.72 1.45 1.36 1.39 1.33 1.23 1.27 5.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.30 5.00 5.42 5.00 5.86 6.80 7.32 -
P/RPS 2.61 2.21 2.32 2.55 4.10 4.30 4.94 -10.08%
P/EPS 18.85 43.83 111.93 52.65 90.77 65.19 80.48 -21.47%
EY 5.30 2.28 0.89 1.90 1.10 1.53 1.24 27.37%
DY 0.94 1.00 0.92 1.00 0.85 0.74 0.68 5.54%
P/NAPS 3.08 3.45 3.99 3.60 4.41 5.53 5.76 -9.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 16/11/22 17/11/21 18/11/20 20/11/19 14/11/18 15/11/17 -
Price 5.25 4.83 5.56 5.12 5.87 6.60 7.10 -
P/RPS 2.59 2.14 2.38 2.61 4.11 4.17 4.79 -9.73%
P/EPS 18.68 42.34 114.82 53.91 90.93 63.27 78.06 -21.19%
EY 5.35 2.36 0.87 1.85 1.10 1.58 1.28 26.90%
DY 0.95 1.04 0.90 0.98 0.85 0.76 0.70 5.21%
P/NAPS 3.05 3.33 4.09 3.68 4.41 5.37 5.59 -9.60%

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