[AMWAY] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -6.95%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 251,351 250,997 268,275 229,877 197,434 205,429 182,375 5.48%
PBT 17,834 14,593 9,423 32,449 36,311 38,250 33,552 -9.98%
Tax -4,364 -3,091 -4,346 -9,216 -7,405 -12,055 -8,653 -10.77%
NP 13,470 11,502 5,077 23,233 28,906 26,195 24,899 -9.72%
-
NP to SH 13,470 11,502 5,077 23,281 29,007 26,238 24,934 -9.74%
-
Tax Rate 24.47% 21.18% 46.12% 28.40% 20.39% 31.52% 25.79% -
Total Cost 237,881 239,495 263,198 206,644 168,528 179,234 157,476 7.11%
-
Net Worth 213,701 210,413 205,482 231,783 235,071 228,496 192,331 1.76%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 20,548 24,657 24,657 41,096 53,425 53,425 14,794 5.62%
Div Payout % 152.55% 214.38% 485.68% 176.52% 184.18% 203.62% 59.34% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 213,701 210,413 205,482 231,783 235,071 228,496 192,331 1.76%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.36% 4.58% 1.89% 10.11% 14.64% 12.75% 13.65% -
ROE 6.30% 5.47% 2.47% 10.04% 12.34% 11.48% 12.96% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 152.90 152.69 163.20 139.84 120.10 124.97 110.94 5.48%
EPS 8.19 7.00 3.09 14.13 17.58 15.94 15.15 -9.73%
DPS 12.50 15.00 15.00 25.00 32.50 32.50 9.00 5.62%
NAPS 1.30 1.28 1.25 1.41 1.43 1.39 1.17 1.76%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 152.89 152.67 163.18 139.83 120.09 124.96 110.93 5.48%
EPS 8.19 7.00 3.09 14.16 17.64 15.96 15.17 -9.75%
DPS 12.50 15.00 15.00 25.00 32.50 32.50 9.00 5.62%
NAPS 1.2999 1.2799 1.2499 1.4099 1.4299 1.3899 1.1699 1.77%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 7.38 7.42 9.42 10.40 12.00 12.00 9.26 -
P/RPS 4.83 4.86 5.77 7.44 9.99 9.60 8.35 -8.71%
P/EPS 90.06 106.05 305.01 73.43 68.01 75.18 61.05 6.68%
EY 1.11 0.94 0.33 1.36 1.47 1.33 1.64 -6.29%
DY 1.69 2.02 1.59 2.40 2.71 2.71 0.97 9.68%
P/NAPS 5.68 5.80 7.54 7.38 8.39 8.63 7.91 -5.36%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 22/02/16 10/02/15 25/02/14 20/02/13 15/02/12 -
Price 7.54 7.72 9.26 11.10 12.00 11.06 9.80 -
P/RPS 4.93 5.06 5.67 7.94 9.99 8.85 8.83 -9.24%
P/EPS 92.02 110.33 299.82 78.38 68.01 69.29 64.61 6.06%
EY 1.09 0.91 0.33 1.28 1.47 1.44 1.55 -5.69%
DY 1.66 1.94 1.62 2.25 2.71 2.94 0.92 10.32%
P/NAPS 5.80 6.03 7.41 7.87 8.39 7.96 8.38 -5.94%

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