[AMWAY] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.91%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 260,208 227,779 235,321 251,351 243,652 252,060 237,151 6.37%
PBT 21,474 10,307 10,969 17,834 19,439 19,915 13,313 37.49%
Tax -4,326 -2,845 -2,994 -4,364 -4,487 -5,145 -3,861 7.86%
NP 17,148 7,462 7,975 13,470 14,952 14,770 9,452 48.69%
-
NP to SH 17,148 7,462 7,975 13,470 14,952 14,770 9,452 48.69%
-
Tax Rate 20.15% 27.60% 27.30% 24.47% 23.08% 25.83% 29.00% -
Total Cost 243,060 220,317 227,346 237,881 228,700 237,290 227,699 4.44%
-
Net Worth 202,194 193,975 193,975 213,701 208,769 202,194 195,618 2.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 8,219 8,219 8,219 20,548 8,219 8,219 8,219 0.00%
Div Payout % 47.93% 110.15% 103.06% 152.55% 54.97% 55.65% 86.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 202,194 193,975 193,975 213,701 208,769 202,194 195,618 2.22%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.59% 3.28% 3.39% 5.36% 6.14% 5.86% 3.99% -
ROE 8.48% 3.85% 4.11% 6.30% 7.16% 7.30% 4.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 158.29 138.56 143.15 152.90 148.22 153.33 144.27 6.37%
EPS 10.43 4.54 4.85 8.19 9.10 8.98 5.75 48.68%
DPS 5.00 5.00 5.00 12.50 5.00 5.00 5.00 0.00%
NAPS 1.23 1.18 1.18 1.30 1.27 1.23 1.19 2.22%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 158.28 138.55 143.14 152.89 148.21 153.32 144.25 6.37%
EPS 10.43 4.54 4.85 8.19 9.09 8.98 5.75 48.68%
DPS 5.00 5.00 5.00 12.50 5.00 5.00 5.00 0.00%
NAPS 1.2299 1.1799 1.1799 1.2999 1.2699 1.2299 1.1899 2.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.80 7.57 7.60 7.38 7.32 7.43 7.34 -
P/RPS 4.30 5.46 5.31 4.83 4.94 4.85 5.09 -10.62%
P/EPS 65.19 166.76 156.66 90.06 80.48 82.69 127.65 -36.08%
EY 1.53 0.60 0.64 1.11 1.24 1.21 0.78 56.63%
DY 0.74 0.66 0.66 1.69 0.68 0.67 0.68 5.79%
P/NAPS 5.53 6.42 6.44 5.68 5.76 6.04 6.17 -7.03%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 20/08/18 16/05/18 27/02/18 15/11/17 23/08/17 17/05/17 -
Price 6.60 7.40 8.40 7.54 7.10 7.20 7.75 -
P/RPS 4.17 5.34 5.87 4.93 4.79 4.70 5.37 -15.50%
P/EPS 63.27 163.02 173.15 92.02 78.06 80.13 134.79 -39.57%
EY 1.58 0.61 0.58 1.09 1.28 1.25 0.74 65.73%
DY 0.76 0.68 0.60 1.66 0.70 0.69 0.65 10.97%
P/NAPS 5.37 6.27 7.12 5.80 5.59 5.85 6.51 -12.03%

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