[AMWAY] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 56.26%
YoY- 139.0%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 280,809 230,773 227,779 252,060 268,871 187,985 193,514 6.39%
PBT 22,236 24,486 10,307 19,915 9,943 13,299 35,217 -7.37%
Tax -5,425 -5,995 -2,845 -5,145 -3,763 -3,070 -9,077 -8.21%
NP 16,811 18,491 7,462 14,770 6,180 10,229 26,140 -7.08%
-
NP to SH 16,811 18,491 7,462 14,770 6,180 10,229 26,142 -7.08%
-
Tax Rate 24.40% 24.48% 27.60% 25.83% 37.85% 23.08% 25.77% -
Total Cost 263,998 212,282 220,317 237,290 262,691 177,756 167,374 7.88%
-
Net Worth 220,276 216,989 193,975 202,194 197,262 220,276 215,345 0.37%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,219 8,219 8,219 8,219 8,219 16,438 16,438 -10.90%
Div Payout % 48.89% 44.45% 110.15% 55.65% 133.00% 160.71% 62.88% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 220,276 216,989 193,975 202,194 197,262 220,276 215,345 0.37%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.99% 8.01% 3.28% 5.86% 2.30% 5.44% 13.51% -
ROE 7.63% 8.52% 3.85% 7.30% 3.13% 4.64% 12.14% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 170.82 140.39 138.56 153.33 163.56 114.36 117.72 6.39%
EPS 10.23 11.25 4.54 8.98 3.76 6.22 15.90 -7.08%
DPS 5.00 5.00 5.00 5.00 5.00 10.00 10.00 -10.90%
NAPS 1.34 1.32 1.18 1.23 1.20 1.34 1.31 0.37%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 170.81 140.37 138.55 153.32 163.55 114.35 117.71 6.39%
EPS 10.23 11.25 4.54 8.98 3.76 6.22 15.90 -7.08%
DPS 5.00 5.00 5.00 5.00 5.00 10.00 10.00 -10.90%
NAPS 1.3399 1.3199 1.1799 1.2299 1.1999 1.3399 1.3099 0.37%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.05 6.10 7.57 7.43 8.90 10.72 11.90 -
P/RPS 2.96 4.35 5.46 4.85 5.44 9.37 10.11 -18.49%
P/EPS 49.38 54.23 166.76 82.69 236.74 172.28 74.83 -6.68%
EY 2.03 1.84 0.60 1.21 0.42 0.58 1.34 7.16%
DY 0.99 0.82 0.66 0.67 0.56 0.93 0.84 2.77%
P/NAPS 3.77 4.62 6.42 6.04 7.42 8.00 9.08 -13.61%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 21/08/19 20/08/18 23/08/17 17/08/16 19/08/15 13/08/14 -
Price 4.84 6.00 7.40 7.20 8.96 10.18 11.88 -
P/RPS 2.83 4.27 5.34 4.70 5.48 8.90 10.09 -19.07%
P/EPS 47.33 53.34 163.02 80.13 238.33 163.60 74.70 -7.31%
EY 2.11 1.87 0.61 1.25 0.42 0.61 1.34 7.85%
DY 1.03 0.83 0.68 0.69 0.56 0.98 0.84 3.45%
P/NAPS 3.61 4.55 6.27 5.85 7.47 7.60 9.07 -14.22%

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