[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.82%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 926,200 941,284 984,214 977,150 978,422 948,604 1,087,501 -10.17%
PBT 42,552 43,876 70,501 70,222 66,456 53,252 73,008 -30.29%
Tax -11,678 -11,976 -17,857 -17,990 -18,012 -15,444 -18,359 -26.09%
NP 30,874 31,900 52,644 52,232 48,444 37,808 54,649 -31.73%
-
NP to SH 30,874 31,900 52,644 52,232 48,444 37,808 54,649 -31.73%
-
Tax Rate 27.44% 27.30% 25.33% 25.62% 27.10% 29.00% 25.15% -
Total Cost 895,326 909,384 931,570 924,918 929,978 910,796 1,032,852 -9.11%
-
Net Worth 193,975 193,975 213,701 208,769 202,194 195,618 210,413 -5.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 32,877 32,877 45,206 32,877 32,877 32,877 49,315 -23.74%
Div Payout % 106.49% 103.06% 85.87% 62.94% 67.87% 86.96% 90.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 193,975 193,975 213,701 208,769 202,194 195,618 210,413 -5.29%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.33% 3.39% 5.35% 5.35% 4.95% 3.99% 5.03% -
ROE 15.92% 16.45% 24.63% 25.02% 23.96% 19.33% 25.97% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 563.43 572.61 598.72 594.43 595.20 577.06 661.55 -10.17%
EPS 18.78 19.40 32.02 31.77 29.46 23.00 33.24 -31.72%
DPS 20.00 20.00 27.50 20.00 20.00 20.00 30.00 -23.74%
NAPS 1.18 1.18 1.30 1.27 1.23 1.19 1.28 -5.29%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 563.38 572.56 598.67 594.37 595.15 577.01 661.50 -10.17%
EPS 18.78 19.40 32.02 31.77 29.47 23.00 33.24 -31.72%
DPS 20.00 20.00 27.50 20.00 20.00 20.00 30.00 -23.74%
NAPS 1.1799 1.1799 1.2999 1.2699 1.2299 1.1899 1.2799 -5.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 7.57 7.60 7.38 7.32 7.43 7.34 7.42 -
P/RPS 1.34 1.33 1.23 1.23 1.25 1.27 1.12 12.73%
P/EPS 40.31 39.16 23.04 23.04 25.21 31.91 22.32 48.46%
EY 2.48 2.55 4.34 4.34 3.97 3.13 4.48 -32.65%
DY 2.64 2.63 3.73 2.73 2.69 2.72 4.04 -24.75%
P/NAPS 6.42 6.44 5.68 5.76 6.04 6.17 5.80 7.02%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 16/05/18 27/02/18 15/11/17 23/08/17 17/05/17 22/02/17 -
Price 7.40 8.40 7.54 7.10 7.20 7.75 7.72 -
P/RPS 1.31 1.47 1.26 1.19 1.21 1.34 1.17 7.84%
P/EPS 39.40 43.29 23.54 22.35 24.43 33.70 23.22 42.39%
EY 2.54 2.31 4.25 4.48 4.09 2.97 4.31 -29.77%
DY 2.70 2.38 3.65 2.82 2.78 2.58 3.89 -21.65%
P/NAPS 6.27 7.12 5.80 5.59 5.85 6.51 6.03 2.64%

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