[AMWAY] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -14.85%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 358,278 333,473 343,693 372,815 397,136 371,790 354,618 0.68%
PBT 42,837 60,340 23,650 25,759 31,929 24,488 20,020 65.81%
Tax -10,432 -14,129 -5,906 -6,193 -8,952 -5,734 -5,042 62.15%
NP 32,405 46,211 17,744 19,566 22,977 18,754 14,978 67.04%
-
NP to SH 32,405 46,211 17,744 19,566 22,977 18,754 14,978 67.04%
-
Tax Rate 24.35% 23.42% 24.97% 24.04% 28.04% 23.42% 25.18% -
Total Cost 325,873 287,262 325,949 353,249 374,159 353,036 339,640 -2.71%
-
Net Worth 307,401 282,743 244,934 235,071 253,153 238,359 228,496 21.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 73,973 8,219 8,219 8,219 37,808 8,219 8,219 330.95%
Div Payout % 228.28% 17.79% 46.32% 42.01% 164.55% 43.83% 54.88% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 307,401 282,743 244,934 235,071 253,153 238,359 228,496 21.80%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.04% 13.86% 5.16% 5.25% 5.79% 5.04% 4.22% -
ROE 10.54% 16.34% 7.24% 8.32% 9.08% 7.87% 6.56% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 217.95 202.86 209.08 226.79 241.59 226.17 215.72 0.68%
EPS 19.71 28.11 10.79 11.90 13.98 11.41 9.11 67.04%
DPS 45.00 5.00 5.00 5.00 23.00 5.00 5.00 330.94%
NAPS 1.87 1.72 1.49 1.43 1.54 1.45 1.39 21.80%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 217.93 202.84 209.06 226.77 241.57 226.15 215.70 0.68%
EPS 19.71 28.11 10.79 11.90 13.98 11.41 9.11 67.04%
DPS 45.00 5.00 5.00 5.00 23.00 5.00 5.00 330.94%
NAPS 1.8698 1.7199 1.4899 1.4299 1.5399 1.4499 1.3899 21.79%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 5.88 5.30 5.33 5.22 5.00 5.00 5.04 -
P/RPS 2.70 2.61 2.55 2.30 2.07 2.21 2.34 9.98%
P/EPS 29.83 18.85 49.38 43.86 35.77 43.83 55.31 -33.66%
EY 3.35 5.30 2.03 2.28 2.80 2.28 1.81 50.57%
DY 7.65 0.94 0.94 0.96 4.60 1.00 0.99 289.40%
P/NAPS 3.14 3.08 3.58 3.65 3.25 3.45 3.63 -9.19%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 15/11/23 23/08/23 24/05/23 27/02/23 16/11/22 24/08/22 -
Price 6.49 5.25 5.38 5.32 5.40 4.83 5.00 -
P/RPS 2.98 2.59 2.57 2.35 2.24 2.14 2.32 18.11%
P/EPS 32.92 18.68 49.84 44.70 38.63 42.34 54.88 -28.80%
EY 3.04 5.35 2.01 2.24 2.59 2.36 1.82 40.64%
DY 6.93 0.95 0.93 0.94 4.26 1.04 1.00 262.20%
P/NAPS 3.47 3.05 3.61 3.72 3.51 3.33 3.60 -2.41%

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