[AMWAY] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 34.74%
YoY- 94.5%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,310,260 1,357,508 1,408,259 1,447,117 1,485,434 1,496,359 1,514,774 -9.22%
PBT 179,131 170,023 152,586 141,678 105,826 102,196 103,102 44.57%
Tax -43,231 -40,925 -36,660 -35,180 -26,785 -25,921 -26,221 39.60%
NP 135,900 129,098 115,926 106,498 79,041 76,275 76,881 46.24%
-
NP to SH 135,900 129,098 115,926 106,498 79,041 76,275 76,881 46.24%
-
Tax Rate 24.13% 24.07% 24.03% 24.83% 25.31% 25.36% 25.43% -
Total Cost 1,174,360 1,228,410 1,292,333 1,340,619 1,406,393 1,420,084 1,437,893 -12.63%
-
Net Worth 282,743 266,304 307,401 282,743 244,934 235,071 253,153 7.65%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 98,631 98,631 98,631 62,466 62,466 62,466 62,466 35.63%
Div Payout % 72.58% 76.40% 85.08% 58.66% 79.03% 81.90% 81.25% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 282,743 266,304 307,401 282,743 244,934 235,071 253,153 7.65%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.37% 9.51% 8.23% 7.36% 5.32% 5.10% 5.08% -
ROE 48.06% 48.48% 37.71% 37.67% 32.27% 32.45% 30.37% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 797.06 825.81 856.68 880.32 903.63 910.27 921.48 -9.22%
EPS 82.67 78.53 70.52 64.79 48.08 46.40 46.77 46.24%
DPS 60.00 60.00 60.00 38.00 38.00 38.00 38.00 35.63%
NAPS 1.72 1.62 1.87 1.72 1.49 1.43 1.54 7.65%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 797.00 825.73 856.61 880.24 903.55 910.19 921.40 -9.22%
EPS 82.66 78.53 70.51 64.78 48.08 46.40 46.76 46.25%
DPS 59.99 59.99 59.99 38.00 38.00 38.00 38.00 35.61%
NAPS 1.7199 1.6199 1.8698 1.7199 1.4899 1.4299 1.5399 7.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 6.92 7.29 5.88 5.30 5.33 5.22 5.00 -
P/RPS 0.87 0.88 0.69 0.60 0.59 0.57 0.54 37.47%
P/EPS 8.37 9.28 8.34 8.18 11.09 11.25 10.69 -15.06%
EY 11.95 10.77 11.99 12.22 9.02 8.89 9.35 17.78%
DY 8.67 8.23 10.20 7.17 7.13 7.28 7.60 9.18%
P/NAPS 4.02 4.50 3.14 3.08 3.58 3.65 3.25 15.24%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 23/05/24 28/02/24 15/11/23 23/08/23 24/05/23 27/02/23 -
Price 7.00 7.50 6.49 5.25 5.38 5.32 5.40 -
P/RPS 0.88 0.91 0.76 0.60 0.60 0.58 0.59 30.57%
P/EPS 8.47 9.55 9.20 8.10 11.19 11.47 11.55 -18.69%
EY 11.81 10.47 10.87 12.34 8.94 8.72 8.66 22.99%
DY 8.57 8.00 9.24 7.24 7.06 7.14 7.04 14.02%
P/NAPS 4.07 4.63 3.47 3.05 3.61 3.72 3.51 10.38%

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