[AMWAY] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -8.97%
YoY- -56.89%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,018,711 1,087,501 1,104,779 1,084,764 1,003,878 1,019,924 981,526 2.50%
PBT 61,458 73,008 67,838 60,784 64,140 89,318 112,344 -33.08%
Tax -15,404 -18,359 -19,614 -19,696 -19,003 -25,390 -30,260 -36.21%
NP 46,054 54,649 48,224 41,088 45,137 63,928 82,084 -31.95%
-
NP to SH 46,054 54,649 48,224 41,088 45,137 63,928 82,084 -31.95%
-
Tax Rate 25.06% 25.15% 28.91% 32.40% 29.63% 28.43% 26.94% -
Total Cost 972,657 1,032,852 1,056,555 1,043,676 958,741 955,996 899,442 5.35%
-
Net Worth 195,618 210,413 207,125 197,262 198,906 205,482 216,989 -6.67%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 49,315 49,315 49,315 57,534 65,754 73,973 90,412 -33.21%
Div Payout % 107.08% 90.24% 102.26% 140.03% 145.68% 115.71% 110.15% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 195,618 210,413 207,125 197,262 198,906 205,482 216,989 -6.67%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.52% 5.03% 4.37% 3.79% 4.50% 6.27% 8.36% -
ROE 23.54% 25.97% 23.28% 20.83% 22.69% 31.11% 37.83% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 619.71 661.55 672.07 659.89 610.68 620.45 597.09 2.50%
EPS 28.02 33.24 29.34 24.99 27.46 38.89 49.93 -31.94%
DPS 30.00 30.00 30.00 35.00 40.00 45.00 55.00 -33.21%
NAPS 1.19 1.28 1.26 1.20 1.21 1.25 1.32 -6.67%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 619.65 661.50 672.01 659.83 610.63 620.39 597.04 2.50%
EPS 28.01 33.24 29.33 24.99 27.46 38.89 49.93 -31.95%
DPS 30.00 30.00 30.00 35.00 40.00 45.00 55.00 -33.21%
NAPS 1.1899 1.2799 1.2599 1.1999 1.2099 1.2499 1.3199 -6.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 7.34 7.42 8.49 8.90 9.52 9.42 9.93 -
P/RPS 1.18 1.12 1.26 1.35 1.56 1.52 1.66 -20.33%
P/EPS 26.20 22.32 28.94 35.61 34.67 24.22 19.89 20.14%
EY 3.82 4.48 3.46 2.81 2.88 4.13 5.03 -16.74%
DY 4.09 4.04 3.53 3.93 4.20 4.78 5.54 -18.29%
P/NAPS 6.17 5.80 6.74 7.42 7.87 7.54 7.52 -12.34%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 22/02/17 16/11/16 17/08/16 17/05/16 22/02/16 18/11/15 -
Price 7.75 7.72 7.50 8.96 9.20 9.26 9.72 -
P/RPS 1.25 1.17 1.12 1.36 1.51 1.49 1.63 -16.20%
P/EPS 27.66 23.22 25.57 35.85 33.51 23.81 19.47 26.34%
EY 3.61 4.31 3.91 2.79 2.98 4.20 5.14 -20.97%
DY 3.87 3.89 4.00 3.91 4.35 4.86 5.66 -22.36%
P/NAPS 6.51 6.03 5.95 7.47 7.60 7.41 7.36 -7.84%

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