[AMWAY] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -72.16%
YoY- -60.87%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 305,941 268,275 241,677 187,985 321,987 229,877 219,119 24.89%
PBT 24,863 9,423 16,555 13,299 50,041 32,449 32,632 -16.56%
Tax -6,816 -4,346 -4,771 -3,070 -13,203 -9,216 -7,614 -7.10%
NP 18,047 5,077 11,784 10,229 36,838 23,233 25,018 -19.55%
-
NP to SH 18,047 5,077 11,784 10,229 36,744 23,281 25,019 -19.55%
-
Tax Rate 27.41% 46.12% 28.82% 23.08% 26.38% 28.40% 23.33% -
Total Cost 287,894 263,198 229,893 177,756 285,149 206,644 194,101 30.02%
-
Net Worth 198,906 205,482 216,989 220,276 226,852 231,783 225,208 -7.93%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 8,219 24,657 16,438 16,438 16,438 41,096 16,438 -36.97%
Div Payout % 45.54% 485.68% 139.50% 160.71% 44.74% 176.52% 65.70% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 198,906 205,482 216,989 220,276 226,852 231,783 225,208 -7.93%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.90% 1.89% 4.88% 5.44% 11.44% 10.11% 11.42% -
ROE 9.07% 2.47% 5.43% 4.64% 16.20% 10.04% 11.11% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 186.11 163.20 147.02 114.36 195.87 139.84 133.30 24.89%
EPS 10.98 3.09 7.17 6.22 22.41 14.13 15.22 -19.54%
DPS 5.00 15.00 10.00 10.00 10.00 25.00 10.00 -36.97%
NAPS 1.21 1.25 1.32 1.34 1.38 1.41 1.37 -7.93%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 186.10 163.18 147.01 114.35 195.86 139.83 133.28 24.90%
EPS 10.98 3.09 7.17 6.22 22.35 14.16 15.22 -19.54%
DPS 5.00 15.00 10.00 10.00 10.00 25.00 10.00 -36.97%
NAPS 1.2099 1.2499 1.3199 1.3399 1.3799 1.4099 1.3699 -7.93%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 9.52 9.42 9.93 10.72 11.02 10.40 11.76 -
P/RPS 5.12 5.77 6.75 9.37 5.63 7.44 8.82 -30.38%
P/EPS 86.72 305.01 138.52 172.28 49.30 73.43 77.27 7.98%
EY 1.15 0.33 0.72 0.58 2.03 1.36 1.29 -7.36%
DY 0.53 1.59 1.01 0.93 0.91 2.40 0.85 -26.99%
P/NAPS 7.87 7.54 7.52 8.00 7.99 7.38 8.58 -5.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 22/02/16 18/11/15 19/08/15 15/05/15 10/02/15 12/11/14 -
Price 9.20 9.26 9.72 10.18 10.80 11.10 11.56 -
P/RPS 4.94 5.67 6.61 8.90 5.51 7.94 8.67 -31.24%
P/EPS 83.80 299.82 135.59 163.60 48.32 78.38 75.95 6.77%
EY 1.19 0.33 0.74 0.61 2.07 1.28 1.32 -6.67%
DY 0.54 1.62 1.03 0.98 0.93 2.25 0.87 -27.21%
P/NAPS 7.60 7.41 7.36 7.60 7.83 7.87 8.44 -6.74%

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