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

Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 28.46%
YoY- -15.71%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 745,848 391,230 1,485,912 1,093,498 709,565 353,653 1,153,478 -25.28%
PBT 46,685 26,665 49,728 47,956 37,414 26,753 62,328 -17.56%
Tax -11,535 -6,493 -12,947 -12,027 -9,445 -6,640 -15,432 -17.68%
NP 35,150 20,172 36,781 35,929 27,969 20,113 46,896 -17.52%
-
NP to SH 35,150 20,172 36,781 35,929 27,969 20,113 46,896 -17.52%
-
Tax Rate 24.71% 24.35% 26.04% 25.08% 25.24% 24.82% 24.76% -
Total Cost 710,698 371,058 1,449,131 1,057,569 681,596 333,540 1,106,582 -25.62%
-
Net Worth 228,496 221,920 215,345 223,564 223,564 223,564 223,564 1.46%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,438 8,219 39,452 24,657 16,438 8,219 45,206 -49.14%
Div Payout % 46.77% 40.75% 107.26% 68.63% 58.77% 40.87% 96.40% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 228,496 221,920 215,345 223,564 223,564 223,564 223,564 1.46%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.71% 5.16% 2.48% 3.29% 3.94% 5.69% 4.07% -
ROE 15.38% 9.09% 17.08% 16.07% 12.51% 9.00% 20.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 453.72 238.00 903.92 665.20 431.65 215.14 701.69 -25.28%
EPS 21.38 12.27 22.37 21.86 17.01 12.24 28.53 -17.54%
DPS 10.00 5.00 24.00 15.00 10.00 5.00 27.50 -49.14%
NAPS 1.39 1.35 1.31 1.36 1.36 1.36 1.36 1.46%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 453.72 238.00 903.92 665.20 431.65 215.14 701.69 -25.28%
EPS 21.38 12.27 22.37 21.86 17.01 12.24 28.53 -17.54%
DPS 10.00 5.00 24.00 15.00 10.00 5.00 27.50 -49.14%
NAPS 1.39 1.35 1.31 1.36 1.36 1.36 1.36 1.46%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.04 5.12 5.40 5.42 5.44 5.48 5.78 -
P/RPS 1.11 2.15 0.60 0.81 1.26 2.55 0.82 22.43%
P/EPS 23.57 41.72 24.13 24.80 31.97 44.79 20.26 10.64%
EY 4.24 2.40 4.14 4.03 3.13 2.23 4.94 -9.71%
DY 1.98 0.98 4.44 2.77 1.84 0.91 4.76 -44.36%
P/NAPS 3.63 3.79 4.12 3.99 4.00 4.03 4.25 -10.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 23/02/22 17/11/21 25/08/21 25/05/21 24/02/21 -
Price 5.00 5.11 5.42 5.56 5.72 5.19 5.73 -
P/RPS 1.10 2.15 0.60 0.84 1.33 2.41 0.82 21.69%
P/EPS 23.38 41.64 24.22 25.44 33.62 42.42 20.09 10.67%
EY 4.28 2.40 4.13 3.93 2.97 2.36 4.98 -9.63%
DY 2.00 0.98 4.43 2.70 1.75 0.96 4.80 -44.30%
P/NAPS 3.60 3.79 4.14 4.09 4.21 3.82 4.21 -9.93%

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