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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.85%
YoY- -15.63%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 353,653 234,636 247,491 235,321 237,151 305,941 321,987 1.57%
PBT 26,753 13,884 14,323 10,969 13,313 24,863 50,041 -9.90%
Tax -6,640 -3,679 -3,708 -2,994 -3,861 -6,816 -13,203 -10.81%
NP 20,113 10,205 10,615 7,975 9,452 18,047 36,838 -9.58%
-
NP to SH 20,113 10,205 10,615 7,975 9,452 18,047 36,744 -9.54%
-
Tax Rate 24.82% 26.50% 25.89% 27.30% 29.00% 27.41% 26.38% -
Total Cost 333,540 224,431 236,876 227,346 227,699 287,894 285,149 2.64%
-
Net Worth 223,564 212,057 207,125 193,975 195,618 198,906 226,852 -0.24%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,219 8,219 8,219 8,219 8,219 8,219 16,438 -10.90%
Div Payout % 40.87% 80.54% 77.43% 103.06% 86.96% 45.54% 44.74% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 223,564 212,057 207,125 193,975 195,618 198,906 226,852 -0.24%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.69% 4.35% 4.29% 3.39% 3.99% 5.90% 11.44% -
ROE 9.00% 4.81% 5.12% 4.11% 4.83% 9.07% 16.20% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 215.14 142.74 150.56 143.15 144.27 186.11 195.87 1.57%
EPS 12.24 6.21 6.46 4.85 5.75 10.98 22.41 -9.58%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 10.00 -10.90%
NAPS 1.36 1.29 1.26 1.18 1.19 1.21 1.38 -0.24%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 215.12 142.72 150.54 143.14 144.25 186.10 195.86 1.57%
EPS 12.23 6.21 6.46 4.85 5.75 10.98 22.35 -9.55%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 10.00 -10.90%
NAPS 1.3599 1.2899 1.2599 1.1799 1.1899 1.2099 1.3799 -0.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.48 4.78 5.95 7.60 7.34 9.52 11.02 -
P/RPS 2.55 3.35 3.95 5.31 5.09 5.12 5.63 -12.35%
P/EPS 44.79 77.00 92.14 156.66 127.65 86.72 49.30 -1.58%
EY 2.23 1.30 1.09 0.64 0.78 1.15 2.03 1.57%
DY 0.91 1.05 0.84 0.66 0.68 0.53 0.91 0.00%
P/NAPS 4.03 3.71 4.72 6.44 6.17 7.87 7.99 -10.77%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 23/06/20 29/05/19 16/05/18 17/05/17 17/05/16 15/05/15 -
Price 5.19 5.04 5.91 8.40 7.75 9.20 10.80 -
P/RPS 2.41 3.53 3.93 5.87 5.37 4.94 5.51 -12.86%
P/EPS 42.42 81.19 91.52 173.15 134.79 83.80 48.32 -2.14%
EY 2.36 1.23 1.09 0.58 0.74 1.19 2.07 2.20%
DY 0.96 0.99 0.85 0.60 0.65 0.54 0.93 0.53%
P/NAPS 3.82 3.91 4.69 7.12 6.51 7.60 7.83 -11.26%

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