[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -82.7%
YoY- -47.63%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 984,214 732,863 489,211 237,151 1,087,501 836,504 574,812 42.98%
PBT 70,501 52,667 33,228 13,313 73,008 58,415 34,806 59.88%
Tax -17,857 -13,493 -9,006 -3,861 -18,359 -15,268 -10,579 41.63%
NP 52,644 39,174 24,222 9,452 54,649 43,147 24,227 67.52%
-
NP to SH 52,644 39,174 24,222 9,452 54,649 43,147 24,227 67.52%
-
Tax Rate 25.33% 25.62% 27.10% 29.00% 25.15% 26.14% 30.39% -
Total Cost 931,570 693,689 464,989 227,699 1,032,852 793,357 550,585 41.85%
-
Net Worth 213,701 208,769 202,194 195,618 210,413 207,125 197,262 5.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,206 24,657 16,438 8,219 49,315 24,657 16,438 95.92%
Div Payout % 85.87% 62.94% 67.87% 86.96% 90.24% 57.15% 67.85% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 213,701 208,769 202,194 195,618 210,413 207,125 197,262 5.46%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.35% 5.35% 4.95% 3.99% 5.03% 5.16% 4.21% -
ROE 24.63% 18.76% 11.98% 4.83% 25.97% 20.83% 12.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 598.72 445.82 297.60 144.27 661.55 508.87 349.67 42.98%
EPS 32.02 23.83 14.73 5.75 33.24 26.25 14.74 67.49%
DPS 27.50 15.00 10.00 5.00 30.00 15.00 10.00 95.92%
NAPS 1.30 1.27 1.23 1.19 1.28 1.26 1.20 5.46%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 598.67 445.78 297.57 144.25 661.50 508.82 349.64 42.98%
EPS 32.02 23.83 14.73 5.75 33.24 26.25 14.74 67.49%
DPS 27.50 15.00 10.00 5.00 30.00 15.00 10.00 95.92%
NAPS 1.2999 1.2699 1.2299 1.1899 1.2799 1.2599 1.1999 5.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 7.38 7.32 7.43 7.34 7.42 8.49 8.90 -
P/RPS 1.23 1.64 2.50 5.09 1.12 1.67 2.55 -38.41%
P/EPS 23.04 30.72 50.42 127.65 22.32 32.35 60.39 -47.30%
EY 4.34 3.26 1.98 0.78 4.48 3.09 1.66 89.44%
DY 3.73 2.05 1.35 0.68 4.04 1.77 1.12 122.52%
P/NAPS 5.68 5.76 6.04 6.17 5.80 6.74 7.42 -16.27%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 15/11/17 23/08/17 17/05/17 22/02/17 16/11/16 17/08/16 -
Price 7.54 7.10 7.20 7.75 7.72 7.50 8.96 -
P/RPS 1.26 1.59 2.42 5.37 1.17 1.47 2.56 -37.58%
P/EPS 23.54 29.79 48.86 134.79 23.22 28.57 60.80 -46.78%
EY 4.25 3.36 2.05 0.74 4.31 3.50 1.64 88.34%
DY 3.65 2.11 1.39 0.65 3.89 2.00 1.12 119.33%
P/NAPS 5.80 5.59 5.85 6.51 6.03 5.95 7.47 -15.48%

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