[AMWAY] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 57.83%
YoY- 44.05%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 268,275 241,677 187,985 321,987 229,877 219,119 193,514 24.25%
PBT 9,423 16,555 13,299 50,041 32,449 32,632 35,217 -58.37%
Tax -4,346 -4,771 -3,070 -13,203 -9,216 -7,614 -9,077 -38.71%
NP 5,077 11,784 10,229 36,838 23,233 25,018 26,140 -66.36%
-
NP to SH 5,077 11,784 10,229 36,744 23,281 25,019 26,142 -66.36%
-
Tax Rate 46.12% 28.82% 23.08% 26.38% 28.40% 23.33% 25.77% -
Total Cost 263,198 229,893 177,756 285,149 206,644 194,101 167,374 35.11%
-
Net Worth 205,482 216,989 220,276 226,852 231,783 225,208 215,345 -3.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 24,657 16,438 16,438 16,438 41,096 16,438 16,438 30.94%
Div Payout % 485.68% 139.50% 160.71% 44.74% 176.52% 65.70% 62.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 205,482 216,989 220,276 226,852 231,783 225,208 215,345 -3.06%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.89% 4.88% 5.44% 11.44% 10.11% 11.42% 13.51% -
ROE 2.47% 5.43% 4.64% 16.20% 10.04% 11.11% 12.14% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 163.20 147.02 114.36 195.87 139.84 133.30 117.72 24.25%
EPS 3.09 7.17 6.22 22.41 14.13 15.22 15.90 -66.34%
DPS 15.00 10.00 10.00 10.00 25.00 10.00 10.00 30.94%
NAPS 1.25 1.32 1.34 1.38 1.41 1.37 1.31 -3.06%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 163.18 147.01 114.35 195.86 139.83 133.28 117.71 24.25%
EPS 3.09 7.17 6.22 22.35 14.16 15.22 15.90 -66.34%
DPS 15.00 10.00 10.00 10.00 25.00 10.00 10.00 30.94%
NAPS 1.2499 1.3199 1.3399 1.3799 1.4099 1.3699 1.3099 -3.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.42 9.93 10.72 11.02 10.40 11.76 11.90 -
P/RPS 5.77 6.75 9.37 5.63 7.44 8.82 10.11 -31.12%
P/EPS 305.01 138.52 172.28 49.30 73.43 77.27 74.83 154.51%
EY 0.33 0.72 0.58 2.03 1.36 1.29 1.34 -60.61%
DY 1.59 1.01 0.93 0.91 2.40 0.85 0.84 52.84%
P/NAPS 7.54 7.52 8.00 7.99 7.38 8.58 9.08 -11.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 18/11/15 19/08/15 15/05/15 10/02/15 12/11/14 13/08/14 -
Price 9.26 9.72 10.18 10.80 11.10 11.56 11.88 -
P/RPS 5.67 6.61 8.90 5.51 7.94 8.67 10.09 -31.83%
P/EPS 299.82 135.59 163.60 48.32 78.38 75.95 74.70 151.91%
EY 0.33 0.74 0.61 2.07 1.28 1.32 1.34 -60.61%
DY 1.62 1.03 0.98 0.93 2.25 0.87 0.84 54.75%
P/NAPS 7.41 7.36 7.60 7.83 7.87 8.44 9.07 -12.57%

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