[AMWAY] QoQ 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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 354,618 391,230 392,414 383,933 355,912 353,653 316,083 7.99%
PBT 20,020 26,665 1,772 10,542 10,661 26,753 5,022 152.05%
Tax -5,042 -6,493 -920 -2,582 -2,805 -6,640 -753 256.49%
NP 14,978 20,172 852 7,960 7,856 20,113 4,269 131.42%
-
NP to SH 14,978 20,172 852 7,960 7,856 20,113 4,269 131.42%
-
Tax Rate 25.18% 24.35% 51.92% 24.49% 26.31% 24.82% 14.99% -
Total Cost 339,640 371,058 391,562 375,973 348,056 333,540 311,814 5.88%
-
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 8,219 8,219 14,794 8,219 8,219 8,219 20,548 -45.80%
Div Payout % 54.88% 40.75% 1,736.47% 103.26% 104.62% 40.87% 481.34% -
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 4.22% 5.16% 0.22% 2.07% 2.21% 5.69% 1.35% -
ROE 6.56% 9.09% 0.40% 3.56% 3.51% 9.00% 1.91% -
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 215.72 238.00 238.72 233.56 216.51 215.14 192.28 7.99%
EPS 9.11 12.27 0.52 4.84 4.78 12.24 2.60 131.22%
DPS 5.00 5.00 9.00 5.00 5.00 5.00 12.50 -45.80%
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 215.70 237.97 238.69 233.54 216.49 215.12 192.26 7.99%
EPS 9.11 12.27 0.52 4.84 4.78 12.23 2.60 131.22%
DPS 5.00 5.00 9.00 5.00 5.00 5.00 12.50 -45.80%
NAPS 1.3899 1.3499 1.3099 1.3599 1.3599 1.3599 1.3599 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 2.34 2.15 2.26 2.32 2.51 2.55 3.01 -15.49%
P/EPS 55.31 41.72 1,041.88 111.93 113.83 44.79 222.57 -60.57%
EY 1.81 2.40 0.10 0.89 0.88 2.23 0.45 153.56%
DY 0.99 0.98 1.67 0.92 0.92 0.91 2.16 -40.63%
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 2.32 2.15 2.27 2.38 2.64 2.41 2.98 -15.41%
P/EPS 54.88 41.64 1,045.74 114.82 119.69 42.42 220.64 -60.55%
EY 1.82 2.40 0.10 0.87 0.84 2.36 0.45 154.49%
DY 1.00 0.98 1.66 0.90 0.87 0.96 2.18 -40.60%
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