[AMWAY] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 206.15%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 252,060 237,151 250,997 261,692 268,871 305,941 268,275 -4.07%
PBT 19,915 13,313 14,593 23,609 9,943 24,863 9,423 64.76%
Tax -5,145 -3,861 -3,091 -4,689 -3,763 -6,816 -4,346 11.92%
NP 14,770 9,452 11,502 18,920 6,180 18,047 5,077 103.92%
-
NP to SH 14,770 9,452 11,502 18,920 6,180 18,047 5,077 103.92%
-
Tax Rate 25.83% 29.00% 21.18% 19.86% 37.85% 27.41% 46.12% -
Total Cost 237,290 227,699 239,495 242,772 262,691 287,894 263,198 -6.68%
-
Net Worth 202,194 195,618 210,413 207,125 197,262 198,906 205,482 -1.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 8,219 8,219 24,657 8,219 8,219 8,219 24,657 -51.95%
Div Payout % 55.65% 86.96% 214.38% 43.44% 133.00% 45.54% 485.68% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 202,194 195,618 210,413 207,125 197,262 198,906 205,482 -1.07%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.86% 3.99% 4.58% 7.23% 2.30% 5.90% 1.89% -
ROE 7.30% 4.83% 5.47% 9.13% 3.13% 9.07% 2.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 153.33 144.27 152.69 159.19 163.56 186.11 163.20 -4.07%
EPS 8.98 5.75 7.00 11.51 3.76 10.98 3.09 103.77%
DPS 5.00 5.00 15.00 5.00 5.00 5.00 15.00 -51.95%
NAPS 1.23 1.19 1.28 1.26 1.20 1.21 1.25 -1.07%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 153.32 144.25 152.67 159.18 163.55 186.10 163.18 -4.07%
EPS 8.98 5.75 7.00 11.51 3.76 10.98 3.09 103.77%
DPS 5.00 5.00 15.00 5.00 5.00 5.00 15.00 -51.95%
NAPS 1.2299 1.1899 1.2799 1.2599 1.1999 1.2099 1.2499 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 7.43 7.34 7.42 8.49 8.90 9.52 9.42 -
P/RPS 4.85 5.09 4.86 5.33 5.44 5.12 5.77 -10.94%
P/EPS 82.69 127.65 106.05 73.77 236.74 86.72 305.01 -58.14%
EY 1.21 0.78 0.94 1.36 0.42 1.15 0.33 137.97%
DY 0.67 0.68 2.02 0.59 0.56 0.53 1.59 -43.82%
P/NAPS 6.04 6.17 5.80 6.74 7.42 7.87 7.54 -13.75%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 -
Price 7.20 7.75 7.72 7.50 8.96 9.20 9.26 -
P/RPS 4.70 5.37 5.06 4.71 5.48 4.94 5.67 -11.76%
P/EPS 80.13 134.79 110.33 65.16 238.33 83.80 299.82 -58.54%
EY 1.25 0.74 0.91 1.53 0.42 1.19 0.33 143.19%
DY 0.69 0.65 1.94 0.67 0.56 0.54 1.62 -43.41%
P/NAPS 5.85 6.51 6.03 5.95 7.47 7.60 7.41 -14.59%

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