[AMWAY] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 78.09%
YoY- -26.68%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 489,211 237,151 1,087,501 836,504 574,812 305,941 1,019,924 -38.75%
PBT 33,228 13,313 73,008 58,415 34,806 24,863 89,318 -48.30%
Tax -9,006 -3,861 -18,359 -15,268 -10,579 -6,816 -25,390 -49.92%
NP 24,222 9,452 54,649 43,147 24,227 18,047 63,928 -47.66%
-
NP to SH 24,222 9,452 54,649 43,147 24,227 18,047 63,928 -47.66%
-
Tax Rate 27.10% 29.00% 25.15% 26.14% 30.39% 27.41% 28.43% -
Total Cost 464,989 227,699 1,032,852 793,357 550,585 287,894 955,996 -38.17%
-
Net Worth 202,194 195,618 210,413 207,125 197,262 198,906 205,482 -1.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,438 8,219 49,315 24,657 16,438 8,219 73,973 -63.34%
Div Payout % 67.87% 86.96% 90.24% 57.15% 67.85% 45.54% 115.71% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 202,194 195,618 210,413 207,125 197,262 198,906 205,482 -1.07%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.95% 3.99% 5.03% 5.16% 4.21% 5.90% 6.27% -
ROE 11.98% 4.83% 25.97% 20.83% 12.28% 9.07% 31.11% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 297.60 144.27 661.55 508.87 349.67 186.11 620.45 -38.75%
EPS 14.73 5.75 33.24 26.25 14.74 10.98 38.89 -47.68%
DPS 10.00 5.00 30.00 15.00 10.00 5.00 45.00 -63.34%
NAPS 1.23 1.19 1.28 1.26 1.20 1.21 1.25 -1.07%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 297.57 144.25 661.50 508.82 349.64 186.10 620.39 -38.75%
EPS 14.73 5.75 33.24 26.25 14.74 10.98 38.89 -47.68%
DPS 10.00 5.00 30.00 15.00 10.00 5.00 45.00 -63.34%
NAPS 1.2299 1.1899 1.2799 1.2599 1.1999 1.2099 1.2499 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 7.43 7.34 7.42 8.49 8.90 9.52 9.42 -
P/RPS 2.50 5.09 1.12 1.67 2.55 5.12 1.52 39.37%
P/EPS 50.42 127.65 22.32 32.35 60.39 86.72 24.22 63.10%
EY 1.98 0.78 4.48 3.09 1.66 1.15 4.13 -38.77%
DY 1.35 0.68 4.04 1.77 1.12 0.53 4.78 -56.98%
P/NAPS 6.04 6.17 5.80 6.74 7.42 7.87 7.54 -13.75%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 -
Price 7.20 7.75 7.72 7.50 8.96 9.20 9.26 -
P/RPS 2.42 5.37 1.17 1.47 2.56 4.94 1.49 38.21%
P/EPS 48.86 134.79 23.22 28.57 60.80 83.80 23.81 61.55%
EY 2.05 0.74 4.31 3.50 1.64 1.19 4.20 -38.03%
DY 1.39 0.65 3.89 2.00 1.12 0.54 4.86 -56.62%
P/NAPS 5.85 6.51 6.03 5.95 7.47 7.60 7.41 -14.59%

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