[AMWAY] YoY Cumulative 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- -63.24%
YoY- 44.05%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 235,321 237,151 305,941 321,987 213,294 203,863 179,251 4.63%
PBT 10,969 13,313 24,863 50,041 34,316 31,123 29,019 -14.96%
Tax -2,994 -3,861 -6,816 -13,203 -8,859 -8,046 -7,458 -14.10%
NP 7,975 9,452 18,047 36,838 25,457 23,077 21,561 -15.26%
-
NP to SH 7,975 9,452 18,047 36,744 25,508 23,043 21,592 -15.28%
-
Tax Rate 27.30% 29.00% 27.41% 26.38% 25.82% 25.85% 25.70% -
Total Cost 227,346 227,699 287,894 285,149 187,837 180,786 157,690 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 8,219 8,219 8,219 16,438 16,438 16,438 16,438 -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 4.11% 4.83% 9.07% 16.20% 12.32% 11.68% 10.86% -
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 143.15 144.27 186.11 195.87 129.75 124.02 109.04 4.63%
EPS 4.85 5.75 10.98 22.41 15.49 14.04 13.12 -15.27%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -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 143.15 144.27 186.11 195.87 129.75 124.02 109.04 4.63%
EPS 4.85 5.75 10.98 22.41 15.49 14.04 13.12 -15.27%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -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 5.31 5.09 5.12 5.63 9.25 9.11 9.02 -8.44%
P/EPS 156.66 127.65 86.72 49.30 77.33 80.61 74.91 13.07%
EY 0.64 0.78 1.15 2.03 1.29 1.24 1.33 -11.47%
DY 0.66 0.68 0.53 0.91 0.83 0.88 1.02 -6.99%
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 5.87 5.37 4.94 5.51 9.17 9.82 8.90 -6.69%
P/EPS 173.15 134.79 83.80 48.32 76.69 86.89 73.85 15.25%
EY 0.58 0.74 1.19 2.07 1.30 1.15 1.35 -13.12%
DY 0.60 0.65 0.54 0.93 0.84 0.82 1.03 -8.60%
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