[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 12.92%
YoY- -50.88%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,087,501 1,115,338 1,149,624 1,223,764 1,019,924 1,002,198 1,019,944 4.34%
PBT 73,008 77,886 69,612 99,452 89,318 106,526 126,680 -30.63%
Tax -18,359 -20,357 -21,158 -27,264 -25,390 -28,058 -32,546 -31.61%
NP 54,649 57,529 48,454 72,188 63,928 78,468 94,134 -30.29%
-
NP to SH 54,649 57,529 48,454 72,188 63,928 78,468 93,946 -30.20%
-
Tax Rate 25.15% 26.14% 30.39% 27.41% 28.43% 26.34% 25.69% -
Total Cost 1,032,852 1,057,809 1,101,170 1,151,576 955,996 923,730 925,810 7.53%
-
Net Worth 210,413 207,125 197,262 198,906 205,482 216,989 220,276 -2.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 49,315 32,877 32,877 32,877 73,973 65,754 65,754 -17.38%
Div Payout % 90.24% 57.15% 67.85% 45.54% 115.71% 83.80% 69.99% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 210,413 207,125 197,262 198,906 205,482 216,989 220,276 -2.99%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.03% 5.16% 4.21% 5.90% 6.27% 7.83% 9.23% -
ROE 25.97% 27.78% 24.56% 36.29% 31.11% 36.16% 42.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 661.55 678.49 699.35 744.45 620.45 609.66 620.46 4.34%
EPS 33.24 35.00 29.48 43.92 38.89 47.73 57.26 -30.29%
DPS 30.00 20.00 20.00 20.00 45.00 40.00 40.00 -17.37%
NAPS 1.28 1.26 1.20 1.21 1.25 1.32 1.34 -2.99%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 661.50 678.43 699.28 744.38 620.39 609.61 620.40 4.34%
EPS 33.24 34.99 29.47 43.91 38.89 47.73 57.14 -30.19%
DPS 30.00 20.00 20.00 20.00 45.00 40.00 40.00 -17.37%
NAPS 1.2799 1.2599 1.1999 1.2099 1.2499 1.3199 1.3399 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.42 8.49 8.90 9.52 9.42 9.93 10.72 -
P/RPS 1.12 1.25 1.27 1.28 1.52 1.63 1.73 -25.06%
P/EPS 22.32 24.26 30.19 21.68 24.22 20.80 18.76 12.22%
EY 4.48 4.12 3.31 4.61 4.13 4.81 5.33 -10.88%
DY 4.04 2.36 2.25 2.10 4.78 4.03 3.73 5.44%
P/NAPS 5.80 6.74 7.42 7.87 7.54 7.52 8.00 -19.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 18/11/15 19/08/15 -
Price 7.72 7.50 8.96 9.20 9.26 9.72 10.18 -
P/RPS 1.17 1.11 1.28 1.24 1.49 1.59 1.64 -20.07%
P/EPS 23.22 21.43 30.40 20.95 23.81 20.36 17.81 19.24%
EY 4.31 4.67 3.29 4.77 4.20 4.91 5.61 -16.04%
DY 3.89 2.67 2.23 2.17 4.86 4.12 3.93 -0.67%
P/NAPS 6.03 5.95 7.47 7.60 7.41 7.36 7.60 -14.23%

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