[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 47.05%
YoY- 44.05%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,019,924 1,002,198 1,019,944 1,287,948 855,804 834,569 813,616 16.21%
PBT 89,318 106,526 126,680 200,164 134,614 136,220 139,066 -25.49%
Tax -25,390 -28,058 -32,546 -52,812 -34,766 -34,066 -35,872 -20.52%
NP 63,928 78,468 94,134 147,352 99,848 102,153 103,194 -27.26%
-
NP to SH 63,928 78,468 93,946 146,976 99,950 102,225 103,300 -27.31%
-
Tax Rate 28.43% 26.34% 25.69% 26.38% 25.83% 25.01% 25.79% -
Total Cost 955,996 923,730 925,810 1,140,596 755,956 732,416 710,422 21.82%
-
Net Worth 205,482 216,989 220,276 226,852 231,783 225,208 215,345 -3.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 73,973 65,754 65,754 65,754 90,412 65,754 65,754 8.14%
Div Payout % 115.71% 83.80% 69.99% 44.74% 90.46% 64.32% 63.65% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 205,482 216,989 220,276 226,852 231,783 225,208 215,345 -3.06%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.27% 7.83% 9.23% 11.44% 11.67% 12.24% 12.68% -
ROE 31.11% 36.16% 42.65% 64.79% 43.12% 45.39% 47.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 620.45 609.66 620.46 783.49 520.61 507.69 494.94 16.21%
EPS 38.89 47.73 57.26 89.64 60.74 62.15 62.78 -27.26%
DPS 45.00 40.00 40.00 40.00 55.00 40.00 40.00 8.14%
NAPS 1.25 1.32 1.34 1.38 1.41 1.37 1.31 -3.06%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 620.39 609.61 620.40 783.42 520.56 507.65 494.90 16.21%
EPS 38.89 47.73 57.14 89.40 60.80 62.18 62.83 -27.30%
DPS 45.00 40.00 40.00 40.00 55.00 40.00 40.00 8.14%
NAPS 1.2499 1.3199 1.3399 1.3799 1.4099 1.3699 1.3099 -3.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.42 9.93 10.72 11.02 10.40 11.76 11.90 -
P/RPS 1.52 1.63 1.73 1.41 2.00 2.32 2.40 -26.18%
P/EPS 24.22 20.80 18.76 12.33 17.10 18.91 18.94 17.76%
EY 4.13 4.81 5.33 8.11 5.85 5.29 5.28 -15.06%
DY 4.78 4.03 3.73 3.63 5.29 3.40 3.36 26.40%
P/NAPS 7.54 7.52 8.00 7.99 7.38 8.58 9.08 -11.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 18/11/15 19/08/15 15/05/15 10/02/15 12/11/14 13/08/14 -
Price 9.26 9.72 10.18 10.80 11.10 11.56 11.88 -
P/RPS 1.49 1.59 1.64 1.38 2.13 2.28 2.40 -27.16%
P/EPS 23.81 20.36 17.81 12.08 18.26 18.59 18.91 16.55%
EY 4.20 4.91 5.61 8.28 5.48 5.38 5.29 -14.22%
DY 4.86 4.12 3.93 3.70 4.95 3.46 3.37 27.56%
P/NAPS 7.41 7.36 7.60 7.83 7.87 8.44 9.07 -12.57%

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