[AMWAY] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -72.16%
YoY- -60.87%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 227,779 252,060 268,871 187,985 193,514 195,359 188,684 3.18%
PBT 10,307 19,915 9,943 13,299 35,217 32,042 34,160 -18.09%
Tax -2,845 -5,145 -3,763 -3,070 -9,077 -8,274 -8,840 -17.21%
NP 7,462 14,770 6,180 10,229 26,140 23,768 25,320 -18.41%
-
NP to SH 7,462 14,770 6,180 10,229 26,142 23,760 25,286 -18.39%
-
Tax Rate 27.60% 25.83% 37.85% 23.08% 25.77% 25.82% 25.88% -
Total Cost 220,317 237,290 262,691 177,756 167,374 171,591 163,364 5.10%
-
Net Worth 193,975 202,194 197,262 220,276 215,345 205,482 208,769 -1.21%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,219 8,219 8,219 16,438 16,438 16,438 16,438 -10.90%
Div Payout % 110.15% 55.65% 133.00% 160.71% 62.88% 69.19% 65.01% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 193,975 202,194 197,262 220,276 215,345 205,482 208,769 -1.21%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.28% 5.86% 2.30% 5.44% 13.51% 12.17% 13.42% -
ROE 3.85% 7.30% 3.13% 4.64% 12.14% 11.56% 12.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 138.56 153.33 163.56 114.36 117.72 118.84 114.78 3.18%
EPS 4.54 8.98 3.76 6.22 15.90 14.46 15.40 -18.41%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -10.90%
NAPS 1.18 1.23 1.20 1.34 1.31 1.25 1.27 -1.21%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 138.55 153.32 163.55 114.35 117.71 118.83 114.77 3.18%
EPS 4.54 8.98 3.76 6.22 15.90 14.45 15.38 -18.39%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 10.00 -10.90%
NAPS 1.1799 1.2299 1.1999 1.3399 1.3099 1.2499 1.2699 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.57 7.43 8.90 10.72 11.90 12.10 9.70 -
P/RPS 5.46 4.85 5.44 9.37 10.11 10.18 8.45 -7.01%
P/EPS 166.76 82.69 236.74 172.28 74.83 83.71 63.06 17.58%
EY 0.60 1.21 0.42 0.58 1.34 1.19 1.59 -14.98%
DY 0.66 0.67 0.56 0.93 0.84 0.83 1.03 -7.14%
P/NAPS 6.42 6.04 7.42 8.00 9.08 9.68 7.64 -2.85%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 23/08/17 17/08/16 19/08/15 13/08/14 29/08/13 27/08/12 -
Price 7.40 7.20 8.96 10.18 11.88 12.00 10.90 -
P/RPS 5.34 4.70 5.48 8.90 10.09 10.10 9.50 -9.15%
P/EPS 163.02 80.13 238.33 163.60 74.70 83.02 70.86 14.88%
EY 0.61 1.25 0.42 0.61 1.34 1.20 1.41 -13.02%
DY 0.68 0.69 0.56 0.98 0.84 0.83 0.92 -4.91%
P/NAPS 6.27 5.85 7.47 7.60 9.07 9.60 8.58 -5.09%

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