[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -39.4%
YoY- -15.63%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 972,272 964,410 926,200 941,284 984,214 977,150 978,422 -0.41%
PBT 70,181 57,000 42,552 43,876 70,501 70,222 66,456 3.69%
Tax -15,671 -13,553 -11,678 -11,976 -17,857 -17,990 -18,012 -8.84%
NP 54,510 43,446 30,874 31,900 52,644 52,232 48,444 8.15%
-
NP to SH 54,510 43,446 30,874 31,900 52,644 52,232 48,444 8.15%
-
Tax Rate 22.33% 23.78% 27.44% 27.30% 25.33% 25.62% 27.10% -
Total Cost 917,762 920,964 895,326 909,384 931,570 924,918 929,978 -0.87%
-
Net Worth 216,989 202,194 193,975 193,975 213,701 208,769 202,194 4.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 45,206 32,877 32,877 32,877 45,206 32,877 32,877 23.58%
Div Payout % 82.93% 75.67% 106.49% 103.06% 85.87% 62.94% 67.87% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 216,989 202,194 193,975 193,975 213,701 208,769 202,194 4.80%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.61% 4.50% 3.33% 3.39% 5.35% 5.35% 4.95% -
ROE 25.12% 21.49% 15.92% 16.45% 24.63% 25.02% 23.96% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 591.46 586.68 563.43 572.61 598.72 594.43 595.20 -0.41%
EPS 33.16 26.43 18.78 19.40 32.02 31.77 29.46 8.18%
DPS 27.50 20.00 20.00 20.00 27.50 20.00 20.00 23.58%
NAPS 1.32 1.23 1.18 1.18 1.30 1.27 1.23 4.80%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 591.46 586.68 563.43 572.61 598.72 594.43 595.20 -0.41%
EPS 33.16 26.43 18.78 19.40 32.02 31.77 29.46 8.18%
DPS 27.50 20.00 20.00 20.00 27.50 20.00 20.00 23.58%
NAPS 1.32 1.23 1.18 1.18 1.30 1.27 1.23 4.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 6.00 6.80 7.57 7.60 7.38 7.32 7.43 -
P/RPS 1.01 1.16 1.34 1.33 1.23 1.23 1.25 -13.21%
P/EPS 18.09 25.73 40.31 39.16 23.04 23.04 25.21 -19.80%
EY 5.53 3.89 2.48 2.55 4.34 4.34 3.97 24.65%
DY 4.58 2.94 2.64 2.63 3.73 2.73 2.69 42.44%
P/NAPS 4.55 5.53 6.42 6.44 5.68 5.76 6.04 -17.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 14/11/18 20/08/18 16/05/18 27/02/18 15/11/17 23/08/17 -
Price 6.09 6.60 7.40 8.40 7.54 7.10 7.20 -
P/RPS 1.03 1.12 1.31 1.47 1.26 1.19 1.21 -10.15%
P/EPS 18.37 24.97 39.40 43.29 23.54 22.35 24.43 -17.26%
EY 5.44 4.00 2.54 2.31 4.25 4.48 4.09 20.88%
DY 4.52 3.03 2.70 2.38 3.65 2.82 2.78 38.14%
P/NAPS 4.61 5.37 6.27 7.12 5.80 5.59 5.85 -14.64%

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