[AMWAY] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 47.05%
YoY- 44.05%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 941,284 948,604 1,223,764 1,287,948 853,176 815,452 717,004 4.63%
PBT 43,876 53,252 99,452 200,164 137,264 124,492 116,076 -14.96%
Tax -11,976 -15,444 -27,264 -52,812 -35,436 -32,184 -29,832 -14.10%
NP 31,900 37,808 72,188 147,352 101,828 92,308 86,244 -15.26%
-
NP to SH 31,900 37,808 72,188 146,976 102,032 92,172 86,368 -15.28%
-
Tax Rate 27.30% 29.00% 27.41% 26.38% 25.82% 25.85% 25.70% -
Total Cost 909,384 910,796 1,151,576 1,140,596 751,348 723,144 630,760 6.28%
-
Net Worth 193,975 195,618 198,906 226,852 207,125 197,262 198,906 -0.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 32,877 32,877 32,877 65,754 65,754 65,754 65,754 -10.90%
Div Payout % 103.06% 86.96% 45.54% 44.74% 64.44% 71.34% 76.13% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 193,975 195,618 198,906 226,852 207,125 197,262 198,906 -0.41%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.39% 3.99% 5.90% 11.44% 11.94% 11.32% 12.03% -
ROE 16.45% 19.33% 36.29% 64.79% 49.26% 46.73% 43.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 572.61 577.06 744.45 783.49 519.01 496.06 436.17 4.63%
EPS 19.40 23.00 43.92 89.64 61.96 56.16 52.48 -15.27%
DPS 20.00 20.00 20.00 40.00 40.00 40.00 40.00 -10.90%
NAPS 1.18 1.19 1.21 1.38 1.26 1.20 1.21 -0.41%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 572.61 577.06 744.45 783.49 519.01 496.06 436.17 4.63%
EPS 19.40 23.00 43.92 89.64 61.96 56.16 52.48 -15.27%
DPS 20.00 20.00 20.00 40.00 40.00 40.00 40.00 -10.90%
NAPS 1.18 1.19 1.21 1.38 1.26 1.20 1.21 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 7.60 7.34 9.52 11.02 12.00 11.30 9.84 -
P/RPS 1.33 1.27 1.28 1.41 2.31 2.28 2.26 -8.45%
P/EPS 39.16 31.91 21.68 12.33 19.33 20.15 18.73 13.07%
EY 2.55 3.13 4.61 8.11 5.17 4.96 5.34 -11.58%
DY 2.63 2.72 2.10 3.63 3.33 3.54 4.07 -7.01%
P/NAPS 6.44 6.17 7.87 7.99 9.52 9.42 8.13 -3.80%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 17/05/17 17/05/16 15/05/15 07/05/14 29/05/13 30/05/12 -
Price 8.40 7.75 9.20 10.80 11.90 12.18 9.70 -
P/RPS 1.47 1.34 1.24 1.38 2.29 2.46 2.22 -6.63%
P/EPS 43.29 33.70 20.95 12.08 19.17 21.72 18.46 15.25%
EY 2.31 2.97 4.77 8.28 5.22 4.60 5.42 -13.24%
DY 2.38 2.58 2.17 3.70 3.36 3.28 4.12 -8.73%
P/NAPS 7.12 6.51 7.60 7.83 9.44 10.15 8.02 -1.96%

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