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

Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -40.79%
YoY- -15.63%
View:
Show?
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 248,964 260,208 227,779 235,321 251,351 243,652 252,060 -0.81%
PBT 27,431 21,474 10,307 10,969 17,834 19,439 19,915 23.72%
Tax -5,506 -4,326 -2,845 -2,994 -4,364 -4,487 -5,145 4.61%
NP 21,925 17,148 7,462 7,975 13,470 14,952 14,770 30.03%
-
NP to SH 21,925 17,148 7,462 7,975 13,470 14,952 14,770 30.03%
-
Tax Rate 20.07% 20.15% 27.60% 27.30% 24.47% 23.08% 25.83% -
Total Cost 227,039 243,060 220,317 227,346 237,881 228,700 237,290 -2.89%
-
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 20,548 8,219 8,219 8,219 20,548 8,219 8,219 83.89%
Div Payout % 93.72% 47.93% 110.15% 103.06% 152.55% 54.97% 55.65% -
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 8.81% 6.59% 3.28% 3.39% 5.36% 6.14% 5.86% -
ROE 10.10% 8.48% 3.85% 4.11% 6.30% 7.16% 7.30% -
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 151.45 158.29 138.56 143.15 152.90 148.22 153.33 -0.81%
EPS 13.34 10.43 4.54 4.85 8.19 9.10 8.98 30.09%
DPS 12.50 5.00 5.00 5.00 12.50 5.00 5.00 83.89%
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 151.45 158.29 138.56 143.15 152.90 148.22 153.33 -0.81%
EPS 13.34 10.43 4.54 4.85 8.19 9.10 8.98 30.09%
DPS 12.50 5.00 5.00 5.00 12.50 5.00 5.00 83.89%
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 3.96 4.30 5.46 5.31 4.83 4.94 4.85 -12.60%
P/EPS 44.99 65.19 166.76 156.66 90.06 80.48 82.69 -33.27%
EY 2.22 1.53 0.60 0.64 1.11 1.24 1.21 49.70%
DY 2.08 0.74 0.66 0.66 1.69 0.68 0.67 112.37%
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 4.02 4.17 5.34 5.87 4.93 4.79 4.70 -9.86%
P/EPS 45.66 63.27 163.02 173.15 92.02 78.06 80.13 -31.19%
EY 2.19 1.58 0.61 0.58 1.09 1.28 1.25 45.18%
DY 2.05 0.76 0.68 0.60 1.66 0.70 0.69 106.25%
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