[AMWAY] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 25.29%
YoY- -23.24%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 723,308 732,863 836,504 751,649 625,927 636,788 592,094 3.39%
PBT 42,750 52,667 58,415 79,895 102,165 108,885 98,816 -13.02%
Tax -10,165 -13,493 -15,268 -21,044 -25,550 -28,768 -25,303 -14.09%
NP 32,585 39,174 43,147 58,851 76,615 80,117 73,513 -12.67%
-
NP to SH 32,585 39,174 43,147 58,851 76,669 80,075 73,521 -12.67%
-
Tax Rate 23.78% 25.62% 26.14% 26.34% 25.01% 26.42% 25.61% -
Total Cost 690,723 693,689 793,357 692,798 549,312 556,671 518,581 4.89%
-
Net Worth 202,194 208,769 207,125 216,989 225,208 221,920 218,632 -1.29%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 24,657 24,657 24,657 49,315 49,315 49,315 49,315 -10.90%
Div Payout % 75.67% 62.94% 57.15% 83.80% 64.32% 61.59% 67.08% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,194 208,769 207,125 216,989 225,208 221,920 218,632 -1.29%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.50% 5.35% 5.16% 7.83% 12.24% 12.58% 12.42% -
ROE 16.12% 18.76% 20.83% 27.12% 34.04% 36.08% 33.63% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 440.01 445.82 508.87 457.25 380.77 387.37 360.19 3.39%
EPS 19.82 23.83 26.25 35.80 46.61 48.74 44.72 -12.67%
DPS 15.00 15.00 15.00 30.00 30.00 30.00 30.00 -10.90%
NAPS 1.23 1.27 1.26 1.32 1.37 1.35 1.33 -1.29%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 439.97 445.78 508.82 457.21 380.73 387.34 360.15 3.39%
EPS 19.82 23.83 26.25 35.80 46.64 48.71 44.72 -12.67%
DPS 15.00 15.00 15.00 30.00 30.00 30.00 30.00 -10.90%
NAPS 1.2299 1.2699 1.2599 1.3199 1.3699 1.3499 1.3299 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.80 7.32 8.49 9.93 11.76 12.02 11.00 -
P/RPS 1.55 1.64 1.67 2.17 3.09 3.10 3.05 -10.66%
P/EPS 34.30 30.72 32.35 27.74 25.21 24.68 24.59 5.70%
EY 2.92 3.26 3.09 3.61 3.97 4.05 4.07 -5.38%
DY 2.21 2.05 1.77 3.02 2.55 2.50 2.73 -3.45%
P/NAPS 5.53 5.76 6.74 7.52 8.58 8.90 8.27 -6.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 15/11/17 16/11/16 18/11/15 12/11/14 07/11/13 14/11/12 -
Price 6.60 7.10 7.50 9.72 11.56 12.50 11.94 -
P/RPS 1.50 1.59 1.47 2.13 3.04 3.23 3.31 -12.35%
P/EPS 33.30 29.79 28.57 27.15 24.79 25.66 26.70 3.74%
EY 3.00 3.36 3.50 3.68 4.03 3.90 3.75 -3.64%
DY 2.27 2.11 2.00 3.09 2.60 2.40 2.51 -1.66%
P/NAPS 5.37 5.59 5.95 7.36 8.44 9.26 8.98 -8.20%

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