[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.01%
YoY- -14.51%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 977,150 978,422 948,604 1,087,501 1,115,338 1,149,624 1,223,764 -13.92%
PBT 70,222 66,456 53,252 73,008 77,886 69,612 99,452 -20.68%
Tax -17,990 -18,012 -15,444 -18,359 -20,357 -21,158 -27,264 -24.18%
NP 52,232 48,444 37,808 54,649 57,529 48,454 72,188 -19.38%
-
NP to SH 52,232 48,444 37,808 54,649 57,529 48,454 72,188 -19.38%
-
Tax Rate 25.62% 27.10% 29.00% 25.15% 26.14% 30.39% 27.41% -
Total Cost 924,918 929,978 910,796 1,032,852 1,057,809 1,101,170 1,151,576 -13.58%
-
Net Worth 208,769 202,194 195,618 210,413 207,125 197,262 198,906 3.27%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 32,877 32,877 32,877 49,315 32,877 32,877 32,877 0.00%
Div Payout % 62.94% 67.87% 86.96% 90.24% 57.15% 67.85% 45.54% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 208,769 202,194 195,618 210,413 207,125 197,262 198,906 3.27%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.35% 4.95% 3.99% 5.03% 5.16% 4.21% 5.90% -
ROE 25.02% 23.96% 19.33% 25.97% 27.78% 24.56% 36.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 594.43 595.20 577.06 661.55 678.49 699.35 744.45 -13.91%
EPS 31.77 29.46 23.00 33.24 35.00 29.48 43.92 -19.40%
DPS 20.00 20.00 20.00 30.00 20.00 20.00 20.00 0.00%
NAPS 1.27 1.23 1.19 1.28 1.26 1.20 1.21 3.27%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 594.37 595.15 577.01 661.50 678.43 699.28 744.38 -13.92%
EPS 31.77 29.47 23.00 33.24 34.99 29.47 43.91 -19.39%
DPS 20.00 20.00 20.00 30.00 20.00 20.00 20.00 0.00%
NAPS 1.2699 1.2299 1.1899 1.2799 1.2599 1.1999 1.2099 3.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 7.32 7.43 7.34 7.42 8.49 8.90 9.52 -
P/RPS 1.23 1.25 1.27 1.12 1.25 1.27 1.28 -2.61%
P/EPS 23.04 25.21 31.91 22.32 24.26 30.19 21.68 4.13%
EY 4.34 3.97 3.13 4.48 4.12 3.31 4.61 -3.94%
DY 2.73 2.69 2.72 4.04 2.36 2.25 2.10 19.09%
P/NAPS 5.76 6.04 6.17 5.80 6.74 7.42 7.87 -18.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 23/08/17 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 -
Price 7.10 7.20 7.75 7.72 7.50 8.96 9.20 -
P/RPS 1.19 1.21 1.34 1.17 1.11 1.28 1.24 -2.70%
P/EPS 22.35 24.43 33.70 23.22 21.43 30.40 20.95 4.40%
EY 4.48 4.09 2.97 4.31 4.67 3.29 4.77 -4.09%
DY 2.82 2.78 2.58 3.89 2.67 2.23 2.17 19.06%
P/NAPS 5.59 5.85 6.51 6.03 5.95 7.47 7.60 -18.50%

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