[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 34.24%
YoY- -48.42%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 237,151 1,087,501 836,504 574,812 305,941 1,019,924 751,649 -53.62%
PBT 13,313 73,008 58,415 34,806 24,863 89,318 79,895 -69.68%
Tax -3,861 -18,359 -15,268 -10,579 -6,816 -25,390 -21,044 -67.67%
NP 9,452 54,649 43,147 24,227 18,047 63,928 58,851 -70.42%
-
NP to SH 9,452 54,649 43,147 24,227 18,047 63,928 58,851 -70.42%
-
Tax Rate 29.00% 25.15% 26.14% 30.39% 27.41% 28.43% 26.34% -
Total Cost 227,699 1,032,852 793,357 550,585 287,894 955,996 692,798 -52.34%
-
Net Worth 195,618 210,413 207,125 197,262 198,906 205,482 216,989 -6.67%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,219 49,315 24,657 16,438 8,219 73,973 49,315 -69.68%
Div Payout % 86.96% 90.24% 57.15% 67.85% 45.54% 115.71% 83.80% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 195,618 210,413 207,125 197,262 198,906 205,482 216,989 -6.67%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.99% 5.03% 5.16% 4.21% 5.90% 6.27% 7.83% -
ROE 4.83% 25.97% 20.83% 12.28% 9.07% 31.11% 27.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 144.27 661.55 508.87 349.67 186.11 620.45 457.25 -53.62%
EPS 5.75 33.24 26.25 14.74 10.98 38.89 35.80 -70.41%
DPS 5.00 30.00 15.00 10.00 5.00 45.00 30.00 -69.68%
NAPS 1.19 1.28 1.26 1.20 1.21 1.25 1.32 -6.67%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 144.25 661.50 508.82 349.64 186.10 620.39 457.21 -53.62%
EPS 5.75 33.24 26.25 14.74 10.98 38.89 35.80 -70.41%
DPS 5.00 30.00 15.00 10.00 5.00 45.00 30.00 -69.68%
NAPS 1.1899 1.2799 1.2599 1.1999 1.2099 1.2499 1.3199 -6.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 7.34 7.42 8.49 8.90 9.52 9.42 9.93 -
P/RPS 5.09 1.12 1.67 2.55 5.12 1.52 2.17 76.44%
P/EPS 127.65 22.32 32.35 60.39 86.72 24.22 27.74 176.40%
EY 0.78 4.48 3.09 1.66 1.15 4.13 3.61 -63.95%
DY 0.68 4.04 1.77 1.12 0.53 4.78 3.02 -62.95%
P/NAPS 6.17 5.80 6.74 7.42 7.87 7.54 7.52 -12.34%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 18/11/15 -
Price 7.75 7.72 7.50 8.96 9.20 9.26 9.72 -
P/RPS 5.37 1.17 1.47 2.56 4.94 1.49 2.13 85.13%
P/EPS 134.79 23.22 28.57 60.80 83.80 23.81 27.15 190.73%
EY 0.74 4.31 3.50 1.64 1.19 4.20 3.68 -65.64%
DY 0.65 3.89 2.00 1.12 0.54 4.86 3.09 -64.59%
P/NAPS 6.51 6.03 5.95 7.47 7.60 7.41 7.36 -7.84%

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