[AMWAY] QoQ TTM 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- 3.88%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 974,659 958,103 982,384 984,214 983,860 1,001,900 1,018,711 -2.90%
PBT 60,584 58,549 68,157 70,501 67,260 71,430 61,458 -0.94%
Tax -14,529 -14,690 -16,990 -17,857 -16,584 -16,786 -15,404 -3.82%
NP 46,055 43,859 51,167 52,644 50,676 54,644 46,054 0.00%
-
NP to SH 46,055 43,859 51,167 52,644 50,676 54,644 46,054 0.00%
-
Tax Rate 23.98% 25.09% 24.93% 25.33% 24.66% 23.50% 25.06% -
Total Cost 928,604 914,244 931,217 931,570 933,184 947,256 972,657 -3.03%
-
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 45,206 45,206 45,206 45,206 49,315 49,315 49,315 -5.62%
Div Payout % 98.16% 103.07% 88.35% 85.87% 97.32% 90.25% 107.08% -
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 4.73% 4.58% 5.21% 5.35% 5.15% 5.45% 4.52% -
ROE 22.78% 22.61% 26.38% 24.63% 24.27% 27.03% 23.54% -
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 592.91 582.84 597.61 598.72 598.51 609.48 619.71 -2.90%
EPS 28.02 26.68 31.13 32.02 30.83 33.24 28.02 0.00%
DPS 27.50 27.50 27.50 27.50 30.00 30.00 30.00 -5.63%
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 592.86 582.79 597.56 598.67 598.46 609.43 619.65 -2.90%
EPS 28.01 26.68 31.12 32.02 30.82 33.24 28.01 0.00%
DPS 27.50 27.50 27.50 27.50 30.00 30.00 30.00 -5.63%
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 1.15 1.30 1.27 1.23 1.22 1.22 1.18 -1.70%
P/EPS 24.27 28.37 24.42 23.04 23.75 22.35 26.20 -4.96%
EY 4.12 3.52 4.10 4.34 4.21 4.47 3.82 5.16%
DY 4.04 3.63 3.62 3.73 4.10 4.04 4.09 -0.81%
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 1.11 1.27 1.41 1.26 1.19 1.18 1.25 -7.60%
P/EPS 23.56 27.74 26.99 23.54 23.03 21.66 27.66 -10.13%
EY 4.24 3.61 3.71 4.25 4.34 4.62 3.61 11.30%
DY 4.17 3.72 3.27 3.65 4.23 4.17 3.87 5.09%
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