[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 90.69%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 322,064 1,408,259 1,049,981 716,508 372,815 1,514,774 1,117,638 -56.33%
PBT 43,196 152,586 109,749 49,409 25,759 103,102 71,173 -28.29%
Tax -10,458 -36,660 -26,228 -12,099 -6,193 -26,221 -17,269 -28.39%
NP 32,738 115,926 83,521 37,310 19,566 76,881 53,904 -28.26%
-
NP to SH 32,738 115,926 83,521 37,310 19,566 76,881 53,904 -28.26%
-
Tax Rate 24.21% 24.03% 23.90% 24.49% 24.04% 25.43% 24.26% -
Total Cost 289,326 1,292,333 966,460 679,198 353,249 1,437,893 1,063,734 -57.98%
-
Net Worth 266,304 307,401 282,743 244,934 235,071 253,153 238,359 7.66%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 8,219 98,631 24,657 16,438 8,219 62,466 24,657 -51.89%
Div Payout % 25.11% 85.08% 29.52% 44.06% 42.01% 81.25% 45.74% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 266,304 307,401 282,743 244,934 235,071 253,153 238,359 7.66%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.17% 8.23% 7.95% 5.21% 5.25% 5.08% 4.82% -
ROE 12.29% 37.71% 29.54% 15.23% 8.32% 30.37% 22.61% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 195.92 856.68 638.73 435.87 226.79 921.48 679.89 -56.33%
EPS 19.92 70.52 50.81 22.70 11.90 46.77 32.79 -28.24%
DPS 5.00 60.00 15.00 10.00 5.00 38.00 15.00 -51.89%
NAPS 1.62 1.87 1.72 1.49 1.43 1.54 1.45 7.66%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 195.90 856.61 638.67 435.83 226.77 921.40 679.83 -56.33%
EPS 19.91 70.51 50.80 22.69 11.90 46.76 32.79 -28.27%
DPS 5.00 59.99 15.00 10.00 5.00 38.00 15.00 -51.89%
NAPS 1.6199 1.8698 1.7199 1.4899 1.4299 1.5399 1.4499 7.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 7.29 5.88 5.30 5.33 5.22 5.00 5.00 -
P/RPS 3.72 0.69 0.83 1.22 2.30 0.54 0.74 193.16%
P/EPS 36.60 8.34 10.43 23.48 43.86 10.69 15.25 79.16%
EY 2.73 11.99 9.59 4.26 2.28 9.35 6.56 -44.22%
DY 0.69 10.20 2.83 1.88 0.96 7.60 3.00 -62.42%
P/NAPS 4.50 3.14 3.08 3.58 3.65 3.25 3.45 19.35%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 28/02/24 15/11/23 23/08/23 24/05/23 27/02/23 16/11/22 -
Price 7.50 6.49 5.25 5.38 5.32 5.40 4.83 -
P/RPS 3.83 0.76 0.82 1.23 2.35 0.59 0.71 207.26%
P/EPS 37.66 9.20 10.33 23.70 44.70 11.55 14.73 86.86%
EY 2.66 10.87 9.68 4.22 2.24 8.66 6.79 -46.42%
DY 0.67 9.24 2.86 1.86 0.94 7.04 3.11 -64.02%
P/NAPS 4.63 3.47 3.05 3.61 3.72 3.51 3.33 24.54%

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