[AMWAY] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -30.82%
YoY- -47.63%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 938,544 989,964 941,284 948,604 1,223,764 1,287,948 853,176 1.60%
PBT 55,536 57,292 43,876 53,252 99,452 200,164 137,264 -13.98%
Tax -14,716 -14,832 -11,976 -15,444 -27,264 -52,812 -35,436 -13.61%
NP 40,820 42,460 31,900 37,808 72,188 147,352 101,828 -14.11%
-
NP to SH 40,820 42,460 31,900 37,808 72,188 146,976 102,032 -14.14%
-
Tax Rate 26.50% 25.89% 27.30% 29.00% 27.41% 26.38% 25.82% -
Total Cost 897,724 947,504 909,384 910,796 1,151,576 1,140,596 751,348 3.00%
-
Net Worth 212,057 207,125 193,975 195,618 198,906 226,852 207,125 0.39%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 32,877 32,877 32,877 32,877 32,877 65,754 65,754 -10.90%
Div Payout % 80.54% 77.43% 103.06% 86.96% 45.54% 44.74% 64.44% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 212,057 207,125 193,975 195,618 198,906 226,852 207,125 0.39%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.35% 4.29% 3.39% 3.99% 5.90% 11.44% 11.94% -
ROE 19.25% 20.50% 16.45% 19.33% 36.29% 64.79% 49.26% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 570.94 602.22 572.61 577.06 744.45 783.49 519.01 1.60%
EPS 24.84 25.84 19.40 23.00 43.92 89.64 61.96 -14.11%
DPS 20.00 20.00 20.00 20.00 20.00 40.00 40.00 -10.90%
NAPS 1.29 1.26 1.18 1.19 1.21 1.38 1.26 0.39%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 570.94 602.22 572.61 577.06 744.45 783.49 519.01 1.60%
EPS 24.84 25.84 19.40 23.00 43.92 89.64 61.96 -14.11%
DPS 20.00 20.00 20.00 20.00 20.00 40.00 40.00 -10.90%
NAPS 1.29 1.26 1.18 1.19 1.21 1.38 1.26 0.39%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.78 5.95 7.60 7.34 9.52 11.02 12.00 -
P/RPS 0.84 0.99 1.33 1.27 1.28 1.41 2.31 -15.50%
P/EPS 19.25 23.04 39.16 31.91 21.68 12.33 19.33 -0.06%
EY 5.19 4.34 2.55 3.13 4.61 8.11 5.17 0.06%
DY 4.18 3.36 2.63 2.72 2.10 3.63 3.33 3.85%
P/NAPS 3.71 4.72 6.44 6.17 7.87 7.99 9.52 -14.52%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/06/20 29/05/19 16/05/18 17/05/17 17/05/16 15/05/15 07/05/14 -
Price 5.04 5.91 8.40 7.75 9.20 10.80 11.90 -
P/RPS 0.88 0.98 1.47 1.34 1.24 1.38 2.29 -14.72%
P/EPS 20.30 22.88 43.29 33.70 20.95 12.08 19.17 0.95%
EY 4.93 4.37 2.31 2.97 4.77 8.28 5.22 -0.94%
DY 3.97 3.38 2.38 2.58 2.17 3.70 3.36 2.81%
P/NAPS 3.91 4.69 7.12 6.51 7.60 7.83 9.44 -13.65%

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