[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2.37%
YoY- -21.57%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,117,638 745,848 391,230 1,485,912 1,093,498 709,565 353,653 115.20%
PBT 71,173 46,685 26,665 49,728 47,956 37,414 26,753 91.88%
Tax -17,269 -11,535 -6,493 -12,947 -12,027 -9,445 -6,640 89.00%
NP 53,904 35,150 20,172 36,781 35,929 27,969 20,113 92.82%
-
NP to SH 53,904 35,150 20,172 36,781 35,929 27,969 20,113 92.82%
-
Tax Rate 24.26% 24.71% 24.35% 26.04% 25.08% 25.24% 24.82% -
Total Cost 1,063,734 710,698 371,058 1,449,131 1,057,569 681,596 333,540 116.51%
-
Net Worth 238,359 228,496 221,920 215,345 223,564 223,564 223,564 4.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 24,657 16,438 8,219 39,452 24,657 16,438 8,219 107.86%
Div Payout % 45.74% 46.77% 40.75% 107.26% 68.63% 58.77% 40.87% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 238,359 228,496 221,920 215,345 223,564 223,564 223,564 4.36%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.82% 4.71% 5.16% 2.48% 3.29% 3.94% 5.69% -
ROE 22.61% 15.38% 9.09% 17.08% 16.07% 12.51% 9.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 679.89 453.72 238.00 903.92 665.20 431.65 215.14 115.19%
EPS 32.79 21.38 12.27 22.37 21.86 17.01 12.24 92.77%
DPS 15.00 10.00 5.00 24.00 15.00 10.00 5.00 107.86%
NAPS 1.45 1.39 1.35 1.31 1.36 1.36 1.36 4.36%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 679.83 453.68 237.97 903.84 665.14 431.61 215.12 115.20%
EPS 32.79 21.38 12.27 22.37 21.85 17.01 12.23 92.87%
DPS 15.00 10.00 5.00 24.00 15.00 10.00 5.00 107.86%
NAPS 1.4499 1.3899 1.3499 1.3099 1.3599 1.3599 1.3599 4.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.00 5.04 5.12 5.40 5.42 5.44 5.48 -
P/RPS 0.74 1.11 2.15 0.60 0.81 1.26 2.55 -56.13%
P/EPS 15.25 23.57 41.72 24.13 24.80 31.97 44.79 -51.20%
EY 6.56 4.24 2.40 4.14 4.03 3.13 2.23 105.17%
DY 3.00 1.98 0.98 4.44 2.77 1.84 0.91 121.34%
P/NAPS 3.45 3.63 3.79 4.12 3.99 4.00 4.03 -9.83%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 24/08/22 25/05/22 23/02/22 17/11/21 25/08/21 25/05/21 -
Price 4.83 5.00 5.11 5.42 5.56 5.72 5.19 -
P/RPS 0.71 1.10 2.15 0.60 0.84 1.33 2.41 -55.69%
P/EPS 14.73 23.38 41.64 24.22 25.44 33.62 42.42 -50.56%
EY 6.79 4.28 2.40 4.13 3.93 2.97 2.36 102.15%
DY 3.11 2.00 0.98 4.43 2.70 1.75 0.96 118.78%
P/NAPS 3.33 3.60 3.79 4.14 4.09 4.21 3.82 -8.73%

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