[AMWAY] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.82%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,116,526 951,105 964,410 977,150 1,115,338 1,002,198 834,569 4.96%
PBT 76,408 70,734 57,000 70,222 77,886 106,526 136,220 -9.17%
Tax -19,572 -17,777 -13,553 -17,990 -20,357 -28,058 -34,066 -8.81%
NP 56,836 52,957 43,446 52,232 57,529 78,468 102,153 -9.30%
-
NP to SH 56,836 52,957 43,446 52,232 57,529 78,468 102,225 -9.31%
-
Tax Rate 25.62% 25.13% 23.78% 25.62% 26.14% 26.34% 25.01% -
Total Cost 1,059,690 898,148 920,964 924,918 1,057,809 923,730 732,416 6.34%
-
Net Worth 228,496 218,632 202,194 208,769 207,125 216,989 225,208 0.24%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 32,877 32,877 32,877 32,877 32,877 65,754 65,754 -10.90%
Div Payout % 57.85% 62.08% 75.67% 62.94% 57.15% 83.80% 64.32% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 228,496 218,632 202,194 208,769 207,125 216,989 225,208 0.24%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.09% 5.57% 4.50% 5.35% 5.16% 7.83% 12.24% -
ROE 24.87% 24.22% 21.49% 25.02% 27.78% 36.16% 45.39% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 679.21 578.58 586.68 594.43 678.49 609.66 507.69 4.96%
EPS 34.57 32.21 26.43 31.77 35.00 47.73 62.15 -9.30%
DPS 20.00 20.00 20.00 20.00 20.00 40.00 40.00 -10.90%
NAPS 1.39 1.33 1.23 1.27 1.26 1.32 1.37 0.24%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 679.21 578.58 586.68 594.43 678.49 609.66 507.69 4.96%
EPS 34.57 32.21 26.43 31.77 35.00 47.73 62.15 -9.30%
DPS 20.00 20.00 20.00 20.00 20.00 40.00 40.00 -10.90%
NAPS 1.39 1.33 1.23 1.27 1.26 1.32 1.37 0.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 5.00 5.86 6.80 7.32 8.49 9.93 11.76 -
P/RPS 0.74 1.01 1.16 1.23 1.25 1.63 2.32 -17.32%
P/EPS 14.46 18.19 25.73 23.04 24.26 20.80 18.91 -4.36%
EY 6.91 5.50 3.89 4.34 4.12 4.81 5.29 4.54%
DY 4.00 3.41 2.94 2.73 2.36 4.03 3.40 2.74%
P/NAPS 3.60 4.41 5.53 5.76 6.74 7.52 8.58 -13.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 14/11/18 15/11/17 16/11/16 18/11/15 12/11/14 -
Price 5.12 5.87 6.60 7.10 7.50 9.72 11.56 -
P/RPS 0.75 1.01 1.12 1.19 1.11 1.59 2.28 -16.90%
P/EPS 14.81 18.22 24.97 22.35 21.43 20.36 18.59 -3.71%
EY 6.75 5.49 4.00 4.48 4.67 4.91 5.38 3.84%
DY 3.91 3.41 3.03 2.82 2.67 4.12 3.46 2.05%
P/NAPS 3.68 4.41 5.37 5.59 5.95 7.36 8.44 -12.90%

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