[AMWAY] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -32.88%
YoY- -48.42%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 948,604 1,087,501 1,115,338 1,149,624 1,223,764 1,019,924 1,002,198 -3.59%
PBT 53,252 73,008 77,886 69,612 99,452 89,318 106,526 -36.98%
Tax -15,444 -18,359 -20,357 -21,158 -27,264 -25,390 -28,058 -32.81%
NP 37,808 54,649 57,529 48,454 72,188 63,928 78,468 -38.51%
-
NP to SH 37,808 54,649 57,529 48,454 72,188 63,928 78,468 -38.51%
-
Tax Rate 29.00% 25.15% 26.14% 30.39% 27.41% 28.43% 26.34% -
Total Cost 910,796 1,032,852 1,057,809 1,101,170 1,151,576 955,996 923,730 -0.93%
-
Net Worth 195,618 210,413 207,125 197,262 198,906 205,482 216,989 -6.67%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 32,877 49,315 32,877 32,877 32,877 73,973 65,754 -36.97%
Div Payout % 86.96% 90.24% 57.15% 67.85% 45.54% 115.71% 83.80% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 195,618 210,413 207,125 197,262 198,906 205,482 216,989 -6.67%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.99% 5.03% 5.16% 4.21% 5.90% 6.27% 7.83% -
ROE 19.33% 25.97% 27.78% 24.56% 36.29% 31.11% 36.16% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 577.06 661.55 678.49 699.35 744.45 620.45 609.66 -3.59%
EPS 23.00 33.24 35.00 29.48 43.92 38.89 47.73 -38.50%
DPS 20.00 30.00 20.00 20.00 20.00 45.00 40.00 -36.97%
NAPS 1.19 1.28 1.26 1.20 1.21 1.25 1.32 -6.67%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 577.01 661.50 678.43 699.28 744.38 620.39 609.61 -3.59%
EPS 23.00 33.24 34.99 29.47 43.91 38.89 47.73 -38.50%
DPS 20.00 30.00 20.00 20.00 20.00 45.00 40.00 -36.97%
NAPS 1.1899 1.2799 1.2599 1.1999 1.2099 1.2499 1.3199 -6.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 7.34 7.42 8.49 8.90 9.52 9.42 9.93 -
P/RPS 1.27 1.12 1.25 1.27 1.28 1.52 1.63 -15.31%
P/EPS 31.91 22.32 24.26 30.19 21.68 24.22 20.80 32.98%
EY 3.13 4.48 4.12 3.31 4.61 4.13 4.81 -24.88%
DY 2.72 4.04 2.36 2.25 2.10 4.78 4.03 -23.03%
P/NAPS 6.17 5.80 6.74 7.42 7.87 7.54 7.52 -12.34%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 18/11/15 -
Price 7.75 7.72 7.50 8.96 9.20 9.26 9.72 -
P/RPS 1.34 1.17 1.11 1.28 1.24 1.49 1.59 -10.76%
P/EPS 33.70 23.22 21.43 30.40 20.95 23.81 20.36 39.88%
EY 2.97 4.31 4.67 3.29 4.77 4.20 4.91 -28.45%
DY 2.58 3.89 2.67 2.23 2.17 4.86 4.12 -26.78%
P/NAPS 6.51 6.03 5.95 7.47 7.60 7.41 7.36 -7.84%

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