[AMWAY] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.31%
YoY- -16.34%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 958,103 1,001,900 1,084,764 958,968 841,808 828,810 761,828 3.89%
PBT 58,549 71,430 60,784 128,421 151,564 137,052 131,152 -12.57%
Tax -14,690 -16,786 -19,696 -33,103 -37,789 -37,380 -33,599 -12.87%
NP 43,859 54,644 41,088 95,318 113,775 99,672 97,553 -12.46%
-
NP to SH 43,859 54,644 41,088 95,318 113,929 99,685 97,588 -12.47%
-
Tax Rate 25.09% 23.50% 32.40% 25.78% 24.93% 27.27% 25.62% -
Total Cost 914,244 947,256 1,043,676 863,650 728,033 729,138 664,275 5.46%
-
Net Worth 193,975 202,194 197,262 220,276 215,345 205,482 208,769 -1.21%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 45,206 49,315 57,534 90,412 102,741 102,741 111,783 -13.99%
Div Payout % 103.07% 90.25% 140.03% 94.85% 90.18% 103.07% 114.55% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 193,975 202,194 197,262 220,276 215,345 205,482 208,769 -1.21%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.58% 5.45% 3.79% 9.94% 13.52% 12.03% 12.81% -
ROE 22.61% 27.03% 20.83% 43.27% 52.91% 48.51% 46.74% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 582.84 609.48 659.89 583.36 512.09 504.19 463.44 3.89%
EPS 26.68 33.24 24.99 57.98 69.31 60.64 59.37 -12.47%
DPS 27.50 30.00 35.00 55.00 62.50 62.50 68.00 -13.99%
NAPS 1.18 1.23 1.20 1.34 1.31 1.25 1.27 -1.21%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 582.79 609.43 659.83 583.31 512.05 504.14 463.40 3.89%
EPS 26.68 33.24 24.99 57.98 69.30 60.64 59.36 -12.47%
DPS 27.50 30.00 35.00 55.00 62.49 62.49 67.99 -13.99%
NAPS 1.1799 1.2299 1.1999 1.3399 1.3099 1.2499 1.2699 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.57 7.43 8.90 10.72 11.90 12.10 9.70 -
P/RPS 1.30 1.22 1.35 1.84 2.32 2.40 2.09 -7.60%
P/EPS 28.37 22.35 35.61 18.49 17.17 19.95 16.34 9.62%
EY 3.52 4.47 2.81 5.41 5.82 5.01 6.12 -8.80%
DY 3.63 4.04 3.93 5.13 5.25 5.17 7.01 -10.38%
P/NAPS 6.42 6.04 7.42 8.00 9.08 9.68 7.64 -2.85%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 23/08/17 17/08/16 19/08/15 13/08/14 29/08/13 27/08/12 -
Price 7.40 7.20 8.96 10.18 11.88 12.00 10.90 -
P/RPS 1.27 1.18 1.36 1.75 2.32 2.38 2.35 -9.74%
P/EPS 27.74 21.66 35.85 17.56 17.14 19.79 18.36 7.11%
EY 3.61 4.62 2.79 5.70 5.83 5.05 5.45 -6.63%
DY 3.72 4.17 3.91 5.40 5.26 5.21 6.24 -8.25%
P/NAPS 6.27 5.85 7.47 7.60 9.07 9.60 8.58 -5.09%

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