[AMWAY] QoQ 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- -65.76%
YoY- -39.58%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 237,151 250,997 261,692 268,871 305,941 268,275 241,677 -1.25%
PBT 13,313 14,593 23,609 9,943 24,863 9,423 16,555 -13.51%
Tax -3,861 -3,091 -4,689 -3,763 -6,816 -4,346 -4,771 -13.14%
NP 9,452 11,502 18,920 6,180 18,047 5,077 11,784 -13.65%
-
NP to SH 9,452 11,502 18,920 6,180 18,047 5,077 11,784 -13.65%
-
Tax Rate 29.00% 21.18% 19.86% 37.85% 27.41% 46.12% 28.82% -
Total Cost 227,699 239,495 242,772 262,691 287,894 263,198 229,893 -0.63%
-
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 24,657 8,219 8,219 8,219 24,657 16,438 -36.97%
Div Payout % 86.96% 214.38% 43.44% 133.00% 45.54% 485.68% 139.50% -
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% 4.58% 7.23% 2.30% 5.90% 1.89% 4.88% -
ROE 4.83% 5.47% 9.13% 3.13% 9.07% 2.47% 5.43% -
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 144.27 152.69 159.19 163.56 186.11 163.20 147.02 -1.24%
EPS 5.75 7.00 11.51 3.76 10.98 3.09 7.17 -13.67%
DPS 5.00 15.00 5.00 5.00 5.00 15.00 10.00 -36.97%
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 144.25 152.67 159.18 163.55 186.10 163.18 147.01 -1.25%
EPS 5.75 7.00 11.51 3.76 10.98 3.09 7.17 -13.67%
DPS 5.00 15.00 5.00 5.00 5.00 15.00 10.00 -36.97%
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 4.86 5.33 5.44 5.12 5.77 6.75 -17.13%
P/EPS 127.65 106.05 73.77 236.74 86.72 305.01 138.52 -5.29%
EY 0.78 0.94 1.36 0.42 1.15 0.33 0.72 5.47%
DY 0.68 2.02 0.59 0.56 0.53 1.59 1.01 -23.16%
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 5.06 4.71 5.48 4.94 5.67 6.61 -12.92%
P/EPS 134.79 110.33 65.16 238.33 83.80 299.82 135.59 -0.39%
EY 0.74 0.91 1.53 0.42 1.19 0.33 0.74 0.00%
DY 0.65 1.94 0.67 0.56 0.54 1.62 1.03 -26.40%
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