[AMWAY] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 56.26%
YoY- 139.0%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 235,321 251,351 243,652 252,060 237,151 250,997 261,692 -6.84%
PBT 10,969 17,834 19,439 19,915 13,313 14,593 23,609 -40.04%
Tax -2,994 -4,364 -4,487 -5,145 -3,861 -3,091 -4,689 -25.86%
NP 7,975 13,470 14,952 14,770 9,452 11,502 18,920 -43.81%
-
NP to SH 7,975 13,470 14,952 14,770 9,452 11,502 18,920 -43.81%
-
Tax Rate 27.30% 24.47% 23.08% 25.83% 29.00% 21.18% 19.86% -
Total Cost 227,346 237,881 228,700 237,290 227,699 239,495 242,772 -4.28%
-
Net Worth 193,975 213,701 208,769 202,194 195,618 210,413 207,125 -4.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 8,219 20,548 8,219 8,219 8,219 24,657 8,219 0.00%
Div Payout % 103.06% 152.55% 54.97% 55.65% 86.96% 214.38% 43.44% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 193,975 213,701 208,769 202,194 195,618 210,413 207,125 -4.28%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.39% 5.36% 6.14% 5.86% 3.99% 4.58% 7.23% -
ROE 4.11% 6.30% 7.16% 7.30% 4.83% 5.47% 9.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 143.15 152.90 148.22 153.33 144.27 152.69 159.19 -6.84%
EPS 4.85 8.19 9.10 8.98 5.75 7.00 11.51 -43.82%
DPS 5.00 12.50 5.00 5.00 5.00 15.00 5.00 0.00%
NAPS 1.18 1.30 1.27 1.23 1.19 1.28 1.26 -4.28%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 143.14 152.89 148.21 153.32 144.25 152.67 159.18 -6.84%
EPS 4.85 8.19 9.09 8.98 5.75 7.00 11.51 -43.82%
DPS 5.00 12.50 5.00 5.00 5.00 15.00 5.00 0.00%
NAPS 1.1799 1.2999 1.2699 1.2299 1.1899 1.2799 1.2599 -4.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.60 7.38 7.32 7.43 7.34 7.42 8.49 -
P/RPS 5.31 4.83 4.94 4.85 5.09 4.86 5.33 -0.25%
P/EPS 156.66 90.06 80.48 82.69 127.65 106.05 73.77 65.29%
EY 0.64 1.11 1.24 1.21 0.78 0.94 1.36 -39.52%
DY 0.66 1.69 0.68 0.67 0.68 2.02 0.59 7.76%
P/NAPS 6.44 5.68 5.76 6.04 6.17 5.80 6.74 -2.99%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 27/02/18 15/11/17 23/08/17 17/05/17 22/02/17 16/11/16 -
Price 8.40 7.54 7.10 7.20 7.75 7.72 7.50 -
P/RPS 5.87 4.93 4.79 4.70 5.37 5.06 4.71 15.82%
P/EPS 173.15 92.02 78.06 80.13 134.79 110.33 65.16 91.96%
EY 0.58 1.09 1.28 1.25 0.74 0.91 1.53 -47.65%
DY 0.60 1.66 0.70 0.69 0.65 1.94 0.67 -7.09%
P/NAPS 7.12 5.80 5.59 5.85 6.51 6.03 5.95 12.72%

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