[AMWAY] YoY 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- 15.2%
YoY- -52.9%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 260,208 243,652 261,692 241,677 219,119 237,566 224,159 2.51%
PBT 21,474 19,439 23,609 16,555 32,632 45,720 35,637 -8.09%
Tax -4,326 -4,487 -4,689 -4,771 -7,614 -12,448 -9,005 -11.49%
NP 17,148 14,952 18,920 11,784 25,018 33,272 26,632 -7.07%
-
NP to SH 17,148 14,952 18,920 11,784 25,019 33,272 26,644 -7.07%
-
Tax Rate 20.15% 23.08% 19.86% 28.82% 23.33% 27.23% 25.27% -
Total Cost 243,060 228,700 242,772 229,893 194,101 204,294 197,527 3.51%
-
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 8,219 8,219 8,219 16,438 16,438 16,438 16,438 -10.90%
Div Payout % 47.93% 54.97% 43.44% 139.50% 65.70% 49.41% 61.70% -
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 6.59% 6.14% 7.23% 4.88% 11.42% 14.01% 11.88% -
ROE 8.48% 7.16% 9.13% 5.43% 11.11% 14.99% 12.19% -
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 158.29 148.22 159.19 147.02 133.30 144.52 136.36 2.51%
EPS 10.43 9.10 11.51 7.17 15.22 20.24 16.20 -7.07%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -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 158.28 148.21 159.18 147.01 133.28 144.50 136.35 2.51%
EPS 10.43 9.09 11.51 7.17 15.22 20.24 16.21 -7.08%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -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 4.30 4.94 5.33 6.75 8.82 8.32 8.07 -9.95%
P/EPS 65.19 80.48 73.77 138.52 77.27 59.39 67.87 -0.66%
EY 1.53 1.24 1.36 0.72 1.29 1.68 1.47 0.66%
DY 0.74 0.68 0.59 1.01 0.85 0.83 0.91 -3.38%
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 4.17 4.79 4.71 6.61 8.67 8.65 8.76 -11.63%
P/EPS 63.27 78.06 65.16 135.59 75.95 61.76 73.67 -2.50%
EY 1.58 1.28 1.53 0.74 1.32 1.62 1.36 2.52%
DY 0.76 0.70 0.67 1.03 0.87 0.80 0.84 -1.65%
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