[AMWAY] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11.34%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 982,384 1,018,711 1,003,878 964,497 843,653 822,135 742,306 4.77%
PBT 68,157 61,458 64,140 150,339 148,389 139,170 122,637 -9.32%
Tax -16,990 -15,404 -19,003 -39,110 -36,986 -37,946 -31,390 -9.72%
NP 51,167 46,054 45,137 111,229 111,403 101,224 91,247 -9.18%
-
NP to SH 51,167 46,054 45,137 111,231 111,547 101,211 91,298 -9.19%
-
Tax Rate 24.93% 25.06% 29.63% 26.01% 24.93% 27.27% 25.60% -
Total Cost 931,217 972,657 958,741 853,268 732,250 720,911 651,059 6.14%
-
Net Worth 193,975 195,618 198,906 226,852 207,125 197,262 198,906 -0.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 45,206 49,315 65,754 90,412 102,741 102,741 110,120 -13.78%
Div Payout % 88.35% 107.08% 145.68% 81.28% 92.11% 101.51% 120.62% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 193,975 195,618 198,906 226,852 207,125 197,262 198,906 -0.41%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.21% 4.52% 4.50% 11.53% 13.20% 12.31% 12.29% -
ROE 26.38% 23.54% 22.69% 49.03% 53.85% 51.31% 45.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 597.61 619.71 610.68 586.73 513.22 500.13 451.56 4.77%
EPS 31.13 28.02 27.46 67.66 67.86 61.57 55.54 -9.19%
DPS 27.50 30.00 40.00 55.00 62.50 62.50 67.00 -13.78%
NAPS 1.18 1.19 1.21 1.38 1.26 1.20 1.21 -0.41%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 597.56 619.65 610.63 586.68 513.17 500.08 451.52 4.77%
EPS 31.12 28.01 27.46 67.66 67.85 61.56 55.53 -9.19%
DPS 27.50 30.00 40.00 55.00 62.49 62.49 66.98 -13.78%
NAPS 1.1799 1.1899 1.2099 1.3799 1.2599 1.1999 1.2099 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 7.60 7.34 9.52 11.02 12.00 11.30 9.84 -
P/RPS 1.27 1.18 1.56 1.88 2.34 2.26 2.18 -8.60%
P/EPS 24.42 26.20 34.67 16.29 17.68 18.35 17.72 5.48%
EY 4.10 3.82 2.88 6.14 5.65 5.45 5.64 -5.17%
DY 3.62 4.09 4.20 4.99 5.21 5.53 6.81 -9.99%
P/NAPS 6.44 6.17 7.87 7.99 9.52 9.42 8.13 -3.80%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 17/05/17 17/05/16 15/05/15 07/05/14 29/05/13 30/05/12 -
Price 8.40 7.75 9.20 10.80 11.90 12.18 9.70 -
P/RPS 1.41 1.25 1.51 1.84 2.32 2.44 2.15 -6.78%
P/EPS 26.99 27.66 33.51 15.96 17.54 19.78 17.47 7.51%
EY 3.71 3.61 2.98 6.27 5.70 5.05 5.73 -6.98%
DY 3.27 3.87 4.35 5.09 5.25 5.13 6.91 -11.71%
P/NAPS 7.12 6.51 7.60 7.83 9.44 10.15 8.02 -1.96%

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