[AMWAY] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -13.88%
YoY- -22.32%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 974,659 983,860 1,104,779 981,526 823,361 842,217 774,469 3.90%
PBT 60,584 67,260 67,838 112,344 138,476 147,135 132,368 -12.20%
Tax -14,529 -16,584 -19,614 -30,260 -32,955 -40,823 -33,956 -13.18%
NP 46,055 50,676 48,224 82,084 105,521 106,312 98,412 -11.88%
-
NP to SH 46,055 50,676 48,224 82,084 105,675 106,313 98,456 -11.88%
-
Tax Rate 23.98% 24.66% 28.91% 26.94% 23.80% 27.75% 25.65% -
Total Cost 928,604 933,184 1,056,555 899,442 717,840 735,905 676,057 5.42%
-
Net Worth 202,194 208,769 207,125 216,989 225,208 221,920 218,632 -1.29%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 45,206 49,315 49,315 90,412 102,969 102,741 64,110 -5.65%
Div Payout % 98.16% 97.32% 102.26% 110.15% 97.44% 96.64% 65.12% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,194 208,769 207,125 216,989 225,208 221,920 218,632 -1.29%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.73% 5.15% 4.37% 8.36% 12.82% 12.62% 12.71% -
ROE 22.78% 24.27% 23.28% 37.83% 46.92% 47.91% 45.03% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 592.91 598.51 672.07 597.09 500.87 512.34 471.13 3.90%
EPS 28.02 30.83 29.34 49.93 64.28 64.67 59.89 -11.88%
DPS 27.50 30.00 30.00 55.00 62.50 62.50 39.00 -5.65%
NAPS 1.23 1.27 1.26 1.32 1.37 1.35 1.33 -1.29%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 592.86 598.46 672.01 597.04 500.83 512.30 471.09 3.90%
EPS 28.01 30.82 29.33 49.93 64.28 64.67 59.89 -11.89%
DPS 27.50 30.00 30.00 55.00 62.63 62.49 39.00 -5.65%
NAPS 1.2299 1.2699 1.2599 1.3199 1.3699 1.3499 1.3299 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.80 7.32 8.49 9.93 11.76 12.02 11.00 -
P/RPS 1.15 1.22 1.26 1.66 2.35 2.35 2.33 -11.09%
P/EPS 24.27 23.75 28.94 19.89 18.29 18.59 18.37 4.74%
EY 4.12 4.21 3.46 5.03 5.47 5.38 5.44 -4.52%
DY 4.04 4.10 3.53 5.54 5.31 5.20 3.55 2.17%
P/NAPS 5.53 5.76 6.74 7.52 8.58 8.90 8.27 -6.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 15/11/17 16/11/16 18/11/15 12/11/14 07/11/13 14/11/12 -
Price 6.60 7.10 7.50 9.72 11.56 12.50 11.94 -
P/RPS 1.11 1.19 1.12 1.63 2.31 2.44 2.53 -12.82%
P/EPS 23.56 23.03 25.57 19.47 17.98 19.33 19.94 2.81%
EY 4.24 4.34 3.91 5.14 5.56 5.17 5.02 -2.77%
DY 4.17 4.23 4.00 5.66 5.41 5.00 3.27 4.13%
P/NAPS 5.37 5.59 5.95 7.36 8.44 9.26 8.98 -8.20%

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