[AMWAY] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -56.92%
YoY- -78.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 261,692 268,871 305,941 268,275 241,677 187,985 321,987 -12.87%
PBT 23,609 9,943 24,863 9,423 16,555 13,299 50,041 -39.31%
Tax -4,689 -3,763 -6,816 -4,346 -4,771 -3,070 -13,203 -49.75%
NP 18,920 6,180 18,047 5,077 11,784 10,229 36,838 -35.78%
-
NP to SH 18,920 6,180 18,047 5,077 11,784 10,229 36,744 -35.67%
-
Tax Rate 19.86% 37.85% 27.41% 46.12% 28.82% 23.08% 26.38% -
Total Cost 242,772 262,691 287,894 263,198 229,893 177,756 285,149 -10.14%
-
Net Worth 207,125 197,262 198,906 205,482 216,989 220,276 226,852 -5.86%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,219 8,219 8,219 24,657 16,438 16,438 16,438 -36.92%
Div Payout % 43.44% 133.00% 45.54% 485.68% 139.50% 160.71% 44.74% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 207,125 197,262 198,906 205,482 216,989 220,276 226,852 -5.86%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.23% 2.30% 5.90% 1.89% 4.88% 5.44% 11.44% -
ROE 9.13% 3.13% 9.07% 2.47% 5.43% 4.64% 16.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 159.19 163.56 186.11 163.20 147.02 114.36 195.87 -12.87%
EPS 11.51 3.76 10.98 3.09 7.17 6.22 22.41 -35.78%
DPS 5.00 5.00 5.00 15.00 10.00 10.00 10.00 -36.92%
NAPS 1.26 1.20 1.21 1.25 1.32 1.34 1.38 -5.86%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 159.18 163.55 186.10 163.18 147.01 114.35 195.86 -12.87%
EPS 11.51 3.76 10.98 3.09 7.17 6.22 22.35 -35.67%
DPS 5.00 5.00 5.00 15.00 10.00 10.00 10.00 -36.92%
NAPS 1.2599 1.1999 1.2099 1.2499 1.3199 1.3399 1.3799 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 8.49 8.90 9.52 9.42 9.93 10.72 11.02 -
P/RPS 5.33 5.44 5.12 5.77 6.75 9.37 5.63 -3.57%
P/EPS 73.77 236.74 86.72 305.01 138.52 172.28 49.30 30.72%
EY 1.36 0.42 1.15 0.33 0.72 0.58 2.03 -23.37%
DY 0.59 0.56 0.53 1.59 1.01 0.93 0.91 -25.03%
P/NAPS 6.74 7.42 7.87 7.54 7.52 8.00 7.99 -10.69%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 17/08/16 17/05/16 22/02/16 18/11/15 19/08/15 15/05/15 -
Price 7.50 8.96 9.20 9.26 9.72 10.18 10.80 -
P/RPS 4.71 5.48 4.94 5.67 6.61 8.90 5.51 -9.90%
P/EPS 65.16 238.33 83.80 299.82 135.59 163.60 48.32 21.99%
EY 1.53 0.42 1.19 0.33 0.74 0.61 2.07 -18.20%
DY 0.67 0.56 0.54 1.62 1.03 0.98 0.93 -19.58%
P/NAPS 5.95 7.47 7.60 7.41 7.36 7.60 7.83 -16.68%

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