[AMWAY] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 156.26%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 515,445 478,264 463,100 489,211 574,812 509,972 406,808 4.01%
PBT 36,120 38,809 21,276 33,228 34,806 63,340 69,533 -10.33%
Tax -9,104 -9,703 -5,839 -9,006 -10,579 -16,273 -17,936 -10.67%
NP 27,016 29,106 15,437 24,222 24,227 47,067 51,597 -10.21%
-
NP to SH 27,016 29,106 15,437 24,222 24,227 46,973 51,650 -10.22%
-
Tax Rate 25.20% 25.00% 27.44% 27.10% 30.39% 25.69% 25.79% -
Total Cost 488,429 449,158 447,663 464,989 550,585 462,905 355,211 5.44%
-
Net Worth 220,276 216,989 193,975 202,194 197,262 220,276 215,345 0.37%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 16,438 16,438 16,438 16,438 16,438 32,877 32,877 -10.90%
Div Payout % 60.85% 56.48% 106.49% 67.87% 67.85% 69.99% 63.65% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 220,276 216,989 193,975 202,194 197,262 220,276 215,345 0.37%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.24% 6.09% 3.33% 4.95% 4.21% 9.23% 12.68% -
ROE 12.26% 13.41% 7.96% 11.98% 12.28% 21.32% 23.98% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 313.56 290.94 281.72 297.60 349.67 310.23 247.47 4.02%
EPS 16.43 17.71 9.39 14.73 14.74 28.63 31.39 -10.21%
DPS 10.00 10.00 10.00 10.00 10.00 20.00 20.00 -10.90%
NAPS 1.34 1.32 1.18 1.23 1.20 1.34 1.31 0.37%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 313.56 290.94 281.72 297.60 349.67 310.23 247.47 4.02%
EPS 16.43 17.71 9.39 14.73 14.74 28.63 31.39 -10.21%
DPS 10.00 10.00 10.00 10.00 10.00 20.00 20.00 -10.90%
NAPS 1.34 1.32 1.18 1.23 1.20 1.34 1.31 0.37%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.05 6.10 7.57 7.43 8.90 10.72 11.90 -
P/RPS 1.61 2.10 2.69 2.50 2.55 3.46 4.81 -16.66%
P/EPS 30.73 34.45 80.61 50.42 60.39 37.52 37.87 -3.41%
EY 3.25 2.90 1.24 1.98 1.66 2.67 2.64 3.52%
DY 1.98 1.64 1.32 1.35 1.12 1.87 1.68 2.77%
P/NAPS 3.77 4.62 6.42 6.04 7.42 8.00 9.08 -13.61%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 21/08/19 20/08/18 23/08/17 17/08/16 19/08/15 13/08/14 -
Price 4.84 6.00 7.40 7.20 8.96 10.18 11.88 -
P/RPS 1.54 2.06 2.63 2.42 2.56 3.28 4.80 -17.24%
P/EPS 29.45 33.89 78.80 48.86 60.80 35.63 37.81 -4.07%
EY 3.40 2.95 1.27 2.05 1.64 2.81 2.64 4.30%
DY 2.07 1.67 1.35 1.39 1.12 1.96 1.68 3.53%
P/NAPS 3.61 4.55 6.27 5.85 7.47 7.60 9.07 -14.22%

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