[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.39%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 723,308 463,100 235,321 984,214 732,863 489,211 237,151 110.17%
PBT 42,750 21,276 10,969 70,501 52,667 33,228 13,313 117.50%
Tax -10,165 -5,839 -2,994 -17,857 -13,493 -9,006 -3,861 90.55%
NP 32,585 15,437 7,975 52,644 39,174 24,222 9,452 128.03%
-
NP to SH 32,585 15,437 7,975 52,644 39,174 24,222 9,452 128.03%
-
Tax Rate 23.78% 27.44% 27.30% 25.33% 25.62% 27.10% 29.00% -
Total Cost 690,723 447,663 227,346 931,570 693,689 464,989 227,699 109.41%
-
Net Worth 202,194 193,975 193,975 213,701 208,769 202,194 195,618 2.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 24,657 16,438 8,219 45,206 24,657 16,438 8,219 107.86%
Div Payout % 75.67% 106.49% 103.06% 85.87% 62.94% 67.87% 86.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 202,194 193,975 193,975 213,701 208,769 202,194 195,618 2.22%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.50% 3.33% 3.39% 5.35% 5.35% 4.95% 3.99% -
ROE 16.12% 7.96% 4.11% 24.63% 18.76% 11.98% 4.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 440.01 281.72 143.15 598.72 445.82 297.60 144.27 110.16%
EPS 19.82 9.39 4.85 32.02 23.83 14.73 5.75 128.01%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.86%
NAPS 1.23 1.18 1.18 1.30 1.27 1.23 1.19 2.22%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 439.97 281.69 143.14 598.67 445.78 297.57 144.25 110.17%
EPS 19.82 9.39 4.85 32.02 23.83 14.73 5.75 128.01%
DPS 15.00 10.00 5.00 27.50 15.00 10.00 5.00 107.86%
NAPS 1.2299 1.1799 1.1799 1.2999 1.2699 1.2299 1.1899 2.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.80 7.57 7.60 7.38 7.32 7.43 7.34 -
P/RPS 1.55 2.69 5.31 1.23 1.64 2.50 5.09 -54.70%
P/EPS 34.30 80.61 156.66 23.04 30.72 50.42 127.65 -58.32%
EY 2.92 1.24 0.64 4.34 3.26 1.98 0.78 140.90%
DY 2.21 1.32 0.66 3.73 2.05 1.35 0.68 119.25%
P/NAPS 5.53 6.42 6.44 5.68 5.76 6.04 6.17 -7.03%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 20/08/18 16/05/18 27/02/18 15/11/17 23/08/17 17/05/17 -
Price 6.60 7.40 8.40 7.54 7.10 7.20 7.75 -
P/RPS 1.50 2.63 5.87 1.26 1.59 2.42 5.37 -57.23%
P/EPS 33.30 78.80 173.15 23.54 29.79 48.86 134.79 -60.59%
EY 3.00 1.27 0.58 4.25 3.36 2.05 0.74 154.03%
DY 2.27 1.35 0.60 3.65 2.11 1.39 0.65 130.00%
P/NAPS 5.37 6.27 7.12 5.80 5.59 5.85 6.51 -12.03%

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