[AMWAY] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -6.43%
YoY- -49.48%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 247,491 248,964 260,208 227,779 235,321 251,351 243,652 1.04%
PBT 14,323 27,431 21,474 10,307 10,969 17,834 19,439 -18.43%
Tax -3,708 -5,506 -4,326 -2,845 -2,994 -4,364 -4,487 -11.94%
NP 10,615 21,925 17,148 7,462 7,975 13,470 14,952 -20.43%
-
NP to SH 10,615 21,925 17,148 7,462 7,975 13,470 14,952 -20.43%
-
Tax Rate 25.89% 20.07% 20.15% 27.60% 27.30% 24.47% 23.08% -
Total Cost 236,876 227,039 243,060 220,317 227,346 237,881 228,700 2.37%
-
Net Worth 207,125 216,989 202,194 193,975 193,975 213,701 208,769 -0.52%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 8,219 20,548 8,219 8,219 8,219 20,548 8,219 0.00%
Div Payout % 77.43% 93.72% 47.93% 110.15% 103.06% 152.55% 54.97% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 207,125 216,989 202,194 193,975 193,975 213,701 208,769 -0.52%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.29% 8.81% 6.59% 3.28% 3.39% 5.36% 6.14% -
ROE 5.12% 10.10% 8.48% 3.85% 4.11% 6.30% 7.16% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 150.56 151.45 158.29 138.56 143.15 152.90 148.22 1.05%
EPS 6.46 13.34 10.43 4.54 4.85 8.19 9.10 -20.43%
DPS 5.00 12.50 5.00 5.00 5.00 12.50 5.00 0.00%
NAPS 1.26 1.32 1.23 1.18 1.18 1.30 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 150.54 151.44 158.28 138.55 143.14 152.89 148.21 1.04%
EPS 6.46 13.34 10.43 4.54 4.85 8.19 9.09 -20.38%
DPS 5.00 12.50 5.00 5.00 5.00 12.50 5.00 0.00%
NAPS 1.2599 1.3199 1.2299 1.1799 1.1799 1.2999 1.2699 -0.52%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.95 6.00 6.80 7.57 7.60 7.38 7.32 -
P/RPS 3.95 3.96 4.30 5.46 5.31 4.83 4.94 -13.86%
P/EPS 92.14 44.99 65.19 166.76 156.66 90.06 80.48 9.44%
EY 1.09 2.22 1.53 0.60 0.64 1.11 1.24 -8.24%
DY 0.84 2.08 0.74 0.66 0.66 1.69 0.68 15.14%
P/NAPS 4.72 4.55 5.53 6.42 6.44 5.68 5.76 -12.44%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 14/11/18 20/08/18 16/05/18 27/02/18 15/11/17 -
Price 5.91 6.09 6.60 7.40 8.40 7.54 7.10 -
P/RPS 3.93 4.02 4.17 5.34 5.87 4.93 4.79 -12.37%
P/EPS 91.52 45.66 63.27 163.02 173.15 92.02 78.06 11.19%
EY 1.09 2.19 1.58 0.61 0.58 1.09 1.28 -10.16%
DY 0.85 2.05 0.76 0.68 0.60 1.66 0.70 13.83%
P/NAPS 4.69 4.61 5.37 6.27 7.12 5.80 5.59 -11.05%

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