[AMWAY] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -14.28%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 984,442 972,272 974,659 958,103 982,384 984,214 983,860 0.03%
PBT 73,535 70,181 60,584 58,549 68,157 70,501 67,260 6.13%
Tax -16,385 -15,671 -14,529 -14,690 -16,990 -17,857 -16,584 -0.80%
NP 57,150 54,510 46,055 43,859 51,167 52,644 50,676 8.35%
-
NP to SH 57,150 54,510 46,055 43,859 51,167 52,644 50,676 8.35%
-
Tax Rate 22.28% 22.33% 23.98% 25.09% 24.93% 25.33% 24.66% -
Total Cost 927,292 917,762 928,604 914,244 931,217 931,570 933,184 -0.42%
-
Net Worth 207,125 216,989 202,194 193,975 193,975 213,701 208,769 -0.52%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 45,206 45,206 45,206 45,206 45,206 45,206 49,315 -5.63%
Div Payout % 79.10% 82.93% 98.16% 103.07% 88.35% 85.87% 97.32% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 207,125 216,989 202,194 193,975 193,975 213,701 208,769 -0.52%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.81% 5.61% 4.73% 4.58% 5.21% 5.35% 5.15% -
ROE 27.59% 25.12% 22.78% 22.61% 26.38% 24.63% 24.27% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 598.86 591.46 592.91 582.84 597.61 598.72 598.51 0.03%
EPS 34.77 33.16 28.02 26.68 31.13 32.02 30.83 8.35%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 30.00 -5.64%
NAPS 1.26 1.32 1.23 1.18 1.18 1.30 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 598.86 591.46 592.91 582.84 597.61 598.72 598.51 0.03%
EPS 34.77 33.16 28.02 26.68 31.13 32.02 30.83 8.35%
DPS 27.50 27.50 27.50 27.50 27.50 27.50 30.00 -5.64%
NAPS 1.26 1.32 1.23 1.18 1.18 1.30 1.27 -0.52%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.95 6.00 6.80 7.57 7.60 7.38 7.32 -
P/RPS 0.99 1.01 1.15 1.30 1.27 1.23 1.22 -13.01%
P/EPS 17.11 18.09 24.27 28.37 24.42 23.04 23.75 -19.65%
EY 5.84 5.53 4.12 3.52 4.10 4.34 4.21 24.40%
DY 4.62 4.58 4.04 3.63 3.62 3.73 4.10 8.29%
P/NAPS 4.72 4.55 5.53 6.42 6.44 5.68 5.76 -12.44%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 14/11/18 20/08/18 16/05/18 27/02/18 15/11/17 -
Price 5.91 6.09 6.60 7.40 8.40 7.54 7.10 -
P/RPS 0.99 1.03 1.11 1.27 1.41 1.26 1.19 -11.55%
P/EPS 17.00 18.37 23.56 27.74 26.99 23.54 23.03 -18.33%
EY 5.88 5.44 4.24 3.61 3.71 4.25 4.34 22.46%
DY 4.65 4.52 4.17 3.72 3.27 3.65 4.23 6.52%
P/NAPS 4.69 4.61 5.37 6.27 7.12 5.80 5.59 -11.05%

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