[AMWAY] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 13.32%
YoY- -14.51%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 983,860 1,001,900 1,018,711 1,087,501 1,104,779 1,084,764 1,003,878 -1.33%
PBT 67,260 71,430 61,458 73,008 67,838 60,784 64,140 3.21%
Tax -16,584 -16,786 -15,404 -18,359 -19,614 -19,696 -19,003 -8.66%
NP 50,676 54,644 46,054 54,649 48,224 41,088 45,137 8.01%
-
NP to SH 50,676 54,644 46,054 54,649 48,224 41,088 45,137 8.01%
-
Tax Rate 24.66% 23.50% 25.06% 25.15% 28.91% 32.40% 29.63% -
Total Cost 933,184 947,256 972,657 1,032,852 1,056,555 1,043,676 958,741 -1.78%
-
Net Worth 208,769 202,194 195,618 210,413 207,125 197,262 198,906 3.27%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 49,315 49,315 49,315 49,315 49,315 57,534 65,754 -17.43%
Div Payout % 97.32% 90.25% 107.08% 90.24% 102.26% 140.03% 145.68% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 208,769 202,194 195,618 210,413 207,125 197,262 198,906 3.27%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.15% 5.45% 4.52% 5.03% 4.37% 3.79% 4.50% -
ROE 24.27% 27.03% 23.54% 25.97% 23.28% 20.83% 22.69% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 598.51 609.48 619.71 661.55 672.07 659.89 610.68 -1.33%
EPS 30.83 33.24 28.02 33.24 29.34 24.99 27.46 8.01%
DPS 30.00 30.00 30.00 30.00 30.00 35.00 40.00 -17.43%
NAPS 1.27 1.23 1.19 1.28 1.26 1.20 1.21 3.27%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 598.46 609.43 619.65 661.50 672.01 659.83 610.63 -1.33%
EPS 30.82 33.24 28.01 33.24 29.33 24.99 27.46 7.99%
DPS 30.00 30.00 30.00 30.00 30.00 35.00 40.00 -17.43%
NAPS 1.2699 1.2299 1.1899 1.2799 1.2599 1.1999 1.2099 3.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 7.32 7.43 7.34 7.42 8.49 8.90 9.52 -
P/RPS 1.22 1.22 1.18 1.12 1.26 1.35 1.56 -15.10%
P/EPS 23.75 22.35 26.20 22.32 28.94 35.61 34.67 -22.27%
EY 4.21 4.47 3.82 4.48 3.46 2.81 2.88 28.77%
DY 4.10 4.04 4.09 4.04 3.53 3.93 4.20 -1.59%
P/NAPS 5.76 6.04 6.17 5.80 6.74 7.42 7.87 -18.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 23/08/17 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 -
Price 7.10 7.20 7.75 7.72 7.50 8.96 9.20 -
P/RPS 1.19 1.18 1.25 1.17 1.12 1.36 1.51 -14.66%
P/EPS 23.03 21.66 27.66 23.22 25.57 35.85 33.51 -22.10%
EY 4.34 4.62 3.61 4.31 3.91 2.79 2.98 28.45%
DY 4.23 4.17 3.87 3.89 4.00 3.91 4.35 -1.84%
P/NAPS 5.59 5.85 6.51 6.03 5.95 7.47 7.60 -18.50%

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