[AMWAY] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 0.16%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,357,508 1,496,359 1,523,489 1,272,495 953,472 984,442 982,384 5.53%
PBT 170,023 102,196 49,640 75,197 64,112 73,535 68,157 16.44%
Tax -40,925 -25,921 -12,800 -18,393 -13,364 -16,385 -16,990 15.76%
NP 129,098 76,275 36,840 56,804 50,748 57,150 51,167 16.66%
-
NP to SH 129,098 76,275 36,840 56,804 50,748 57,150 51,167 16.66%
-
Tax Rate 24.07% 25.36% 25.79% 24.46% 20.84% 22.28% 24.93% -
Total Cost 1,228,410 1,420,084 1,486,649 1,215,691 902,724 927,292 931,217 4.72%
-
Net Worth 266,304 235,071 221,920 223,564 212,057 207,125 193,975 5.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 98,631 62,466 39,452 45,206 45,206 45,206 45,206 13.87%
Div Payout % 76.40% 81.90% 107.09% 79.58% 89.08% 79.10% 88.35% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 266,304 235,071 221,920 223,564 212,057 207,125 193,975 5.41%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.51% 5.10% 2.42% 4.46% 5.32% 5.81% 5.21% -
ROE 48.48% 32.45% 16.60% 25.41% 23.93% 27.59% 26.38% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 825.81 910.27 926.78 774.09 580.02 598.86 597.61 5.53%
EPS 78.53 46.40 22.41 34.56 30.87 34.77 31.13 16.65%
DPS 60.00 38.00 24.00 27.50 27.50 27.50 27.50 13.87%
NAPS 1.62 1.43 1.35 1.36 1.29 1.26 1.18 5.41%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 825.73 910.19 926.70 774.02 579.97 598.81 597.56 5.53%
EPS 78.53 46.40 22.41 34.55 30.87 34.76 31.12 16.66%
DPS 59.99 38.00 24.00 27.50 27.50 27.50 27.50 13.86%
NAPS 1.6199 1.4299 1.3499 1.3599 1.2899 1.2599 1.1799 5.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 7.29 5.22 5.12 5.48 4.78 5.95 7.60 -
P/RPS 0.88 0.57 0.55 0.71 0.82 0.99 1.27 -5.92%
P/EPS 9.28 11.25 22.85 15.86 15.48 17.11 24.42 -14.88%
EY 10.77 8.89 4.38 6.31 6.46 5.84 4.10 17.44%
DY 8.23 7.28 4.69 5.02 5.75 4.62 3.62 14.65%
P/NAPS 4.50 3.65 3.79 4.03 3.71 4.72 6.44 -5.79%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 25/05/22 25/05/21 23/06/20 29/05/19 16/05/18 -
Price 7.50 5.32 5.11 5.19 5.04 5.91 8.40 -
P/RPS 0.91 0.58 0.55 0.67 0.87 0.99 1.41 -7.03%
P/EPS 9.55 11.47 22.80 15.02 16.33 17.00 26.99 -15.88%
EY 10.47 8.72 4.39 6.66 6.13 5.88 3.71 18.85%
DY 8.00 7.14 4.70 5.30 5.46 4.65 3.27 16.06%
P/NAPS 4.63 3.72 3.79 3.82 3.91 4.69 7.12 -6.91%

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