[AMWAY] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -56.92%
YoY- -78.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 248,964 251,351 250,997 268,275 229,877 197,434 205,429 3.25%
PBT 27,431 17,834 14,593 9,423 32,449 36,311 38,250 -5.38%
Tax -5,506 -4,364 -3,091 -4,346 -9,216 -7,405 -12,055 -12.23%
NP 21,925 13,470 11,502 5,077 23,233 28,906 26,195 -2.92%
-
NP to SH 21,925 13,470 11,502 5,077 23,281 29,007 26,238 -2.94%
-
Tax Rate 20.07% 24.47% 21.18% 46.12% 28.40% 20.39% 31.52% -
Total Cost 227,039 237,881 239,495 263,198 206,644 168,528 179,234 4.01%
-
Net Worth 216,989 213,701 210,413 205,482 231,783 235,071 228,496 -0.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 20,548 20,548 24,657 24,657 41,096 53,425 53,425 -14.71%
Div Payout % 93.72% 152.55% 214.38% 485.68% 176.52% 184.18% 203.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 216,989 213,701 210,413 205,482 231,783 235,071 228,496 -0.85%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.81% 5.36% 4.58% 1.89% 10.11% 14.64% 12.75% -
ROE 10.10% 6.30% 5.47% 2.47% 10.04% 12.34% 11.48% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 151.45 152.90 152.69 163.20 139.84 120.10 124.97 3.25%
EPS 13.34 8.19 7.00 3.09 14.13 17.58 15.94 -2.92%
DPS 12.50 12.50 15.00 15.00 25.00 32.50 32.50 -14.71%
NAPS 1.32 1.30 1.28 1.25 1.41 1.43 1.39 -0.85%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 151.44 152.89 152.67 163.18 139.83 120.09 124.96 3.25%
EPS 13.34 8.19 7.00 3.09 14.16 17.64 15.96 -2.94%
DPS 12.50 12.50 15.00 15.00 25.00 32.50 32.50 -14.71%
NAPS 1.3199 1.2999 1.2799 1.2499 1.4099 1.4299 1.3899 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 6.00 7.38 7.42 9.42 10.40 12.00 12.00 -
P/RPS 3.96 4.83 4.86 5.77 7.44 9.99 9.60 -13.71%
P/EPS 44.99 90.06 106.05 305.01 73.43 68.01 75.18 -8.19%
EY 2.22 1.11 0.94 0.33 1.36 1.47 1.33 8.90%
DY 2.08 1.69 2.02 1.59 2.40 2.71 2.71 -4.31%
P/NAPS 4.55 5.68 5.80 7.54 7.38 8.39 8.63 -10.11%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 22/02/17 22/02/16 10/02/15 25/02/14 20/02/13 -
Price 6.09 7.54 7.72 9.26 11.10 12.00 11.06 -
P/RPS 4.02 4.93 5.06 5.67 7.94 9.99 8.85 -12.31%
P/EPS 45.66 92.02 110.33 299.82 78.38 68.01 69.29 -6.71%
EY 2.19 1.09 0.91 0.33 1.28 1.47 1.44 7.23%
DY 2.05 1.66 1.94 1.62 2.25 2.71 2.94 -5.82%
P/NAPS 4.61 5.80 6.03 7.41 7.87 8.39 7.96 -8.69%

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