[AMWAY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 61.73%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 463,100 235,321 984,214 732,863 489,211 237,151 1,087,501 -43.48%
PBT 21,276 10,969 70,501 52,667 33,228 13,313 73,008 -56.14%
Tax -5,839 -2,994 -17,857 -13,493 -9,006 -3,861 -18,359 -53.50%
NP 15,437 7,975 52,644 39,174 24,222 9,452 54,649 -57.04%
-
NP to SH 15,437 7,975 52,644 39,174 24,222 9,452 54,649 -57.04%
-
Tax Rate 27.44% 27.30% 25.33% 25.62% 27.10% 29.00% 25.15% -
Total Cost 447,663 227,346 931,570 693,689 464,989 227,699 1,032,852 -42.81%
-
Net Worth 193,975 193,975 213,701 208,769 202,194 195,618 210,413 -5.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,438 8,219 45,206 24,657 16,438 8,219 49,315 -52.02%
Div Payout % 106.49% 103.06% 85.87% 62.94% 67.87% 86.96% 90.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 193,975 193,975 213,701 208,769 202,194 195,618 210,413 -5.29%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.33% 3.39% 5.35% 5.35% 4.95% 3.99% 5.03% -
ROE 7.96% 4.11% 24.63% 18.76% 11.98% 4.83% 25.97% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 281.72 143.15 598.72 445.82 297.60 144.27 661.55 -43.48%
EPS 9.39 4.85 32.02 23.83 14.73 5.75 33.24 -57.04%
DPS 10.00 5.00 27.50 15.00 10.00 5.00 30.00 -52.02%
NAPS 1.18 1.18 1.30 1.27 1.23 1.19 1.28 -5.29%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 281.69 143.14 598.67 445.78 297.57 144.25 661.50 -43.48%
EPS 9.39 4.85 32.02 23.83 14.73 5.75 33.24 -57.04%
DPS 10.00 5.00 27.50 15.00 10.00 5.00 30.00 -52.02%
NAPS 1.1799 1.1799 1.2999 1.2699 1.2299 1.1899 1.2799 -5.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 7.57 7.60 7.38 7.32 7.43 7.34 7.42 -
P/RPS 2.69 5.31 1.23 1.64 2.50 5.09 1.12 79.63%
P/EPS 80.61 156.66 23.04 30.72 50.42 127.65 22.32 135.94%
EY 1.24 0.64 4.34 3.26 1.98 0.78 4.48 -57.62%
DY 1.32 0.66 3.73 2.05 1.35 0.68 4.04 -52.65%
P/NAPS 6.42 6.44 5.68 5.76 6.04 6.17 5.80 7.02%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 16/05/18 27/02/18 15/11/17 23/08/17 17/05/17 22/02/17 -
Price 7.40 8.40 7.54 7.10 7.20 7.75 7.72 -
P/RPS 2.63 5.87 1.26 1.59 2.42 5.37 1.17 71.85%
P/EPS 78.80 173.15 23.54 29.79 48.86 134.79 23.22 126.33%
EY 1.27 0.58 4.25 3.36 2.05 0.74 4.31 -55.81%
DY 1.35 0.60 3.65 2.11 1.39 0.65 3.89 -50.71%
P/NAPS 6.27 7.12 5.80 5.59 5.85 6.51 6.03 2.64%

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