[AMWAY] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 255.47%
YoY- -50.88%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 250,997 261,692 268,871 305,941 268,275 241,677 187,985 21.14%
PBT 14,593 23,609 9,943 24,863 9,423 16,555 13,299 6.35%
Tax -3,091 -4,689 -3,763 -6,816 -4,346 -4,771 -3,070 0.45%
NP 11,502 18,920 6,180 18,047 5,077 11,784 10,229 8.09%
-
NP to SH 11,502 18,920 6,180 18,047 5,077 11,784 10,229 8.09%
-
Tax Rate 21.18% 19.86% 37.85% 27.41% 46.12% 28.82% 23.08% -
Total Cost 239,495 242,772 262,691 287,894 263,198 229,893 177,756 21.87%
-
Net Worth 210,413 207,125 197,262 198,906 205,482 216,989 220,276 -2.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 24,657 8,219 8,219 8,219 24,657 16,438 16,438 30.87%
Div Payout % 214.38% 43.44% 133.00% 45.54% 485.68% 139.50% 160.71% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 210,413 207,125 197,262 198,906 205,482 216,989 220,276 -2.99%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.58% 7.23% 2.30% 5.90% 1.89% 4.88% 5.44% -
ROE 5.47% 9.13% 3.13% 9.07% 2.47% 5.43% 4.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 152.69 159.19 163.56 186.11 163.20 147.02 114.36 21.14%
EPS 7.00 11.51 3.76 10.98 3.09 7.17 6.22 8.15%
DPS 15.00 5.00 5.00 5.00 15.00 10.00 10.00 30.87%
NAPS 1.28 1.26 1.20 1.21 1.25 1.32 1.34 -2.99%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 152.67 159.18 163.55 186.10 163.18 147.01 114.35 21.14%
EPS 7.00 11.51 3.76 10.98 3.09 7.17 6.22 8.15%
DPS 15.00 5.00 5.00 5.00 15.00 10.00 10.00 30.87%
NAPS 1.2799 1.2599 1.1999 1.2099 1.2499 1.3199 1.3399 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.42 8.49 8.90 9.52 9.42 9.93 10.72 -
P/RPS 4.86 5.33 5.44 5.12 5.77 6.75 9.37 -35.31%
P/EPS 106.05 73.77 236.74 86.72 305.01 138.52 172.28 -27.53%
EY 0.94 1.36 0.42 1.15 0.33 0.72 0.58 37.77%
DY 2.02 0.59 0.56 0.53 1.59 1.01 0.93 67.32%
P/NAPS 5.80 6.74 7.42 7.87 7.54 7.52 8.00 -19.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 18/11/15 19/08/15 -
Price 7.72 7.50 8.96 9.20 9.26 9.72 10.18 -
P/RPS 5.06 4.71 5.48 4.94 5.67 6.61 8.90 -31.25%
P/EPS 110.33 65.16 238.33 83.80 299.82 135.59 163.60 -23.00%
EY 0.91 1.53 0.42 1.19 0.33 0.74 0.61 30.40%
DY 1.94 0.67 0.56 0.54 1.62 1.03 0.98 57.33%
P/NAPS 6.03 5.95 7.47 7.60 7.41 7.36 7.60 -14.23%

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