[AMWAY] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -7.26%
YoY- 5.08%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,090,393 962,293 974,659 983,860 1,104,779 981,526 823,361 4.78%
PBT 68,806 80,482 60,584 67,260 67,838 112,344 138,476 -10.99%
Tax -14,739 -18,839 -14,529 -16,584 -19,614 -30,260 -32,955 -12.53%
NP 54,067 61,643 46,055 50,676 48,224 82,084 105,521 -10.53%
-
NP to SH 54,067 61,643 46,055 50,676 48,224 82,084 105,675 -10.55%
-
Tax Rate 21.42% 23.41% 23.98% 24.66% 28.91% 26.94% 23.80% -
Total Cost 1,036,326 900,650 928,604 933,184 1,056,555 899,442 717,840 6.30%
-
Net Worth 228,496 218,632 202,194 208,769 207,125 216,989 225,208 0.24%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 45,206 45,206 45,206 49,315 49,315 90,412 102,969 -12.80%
Div Payout % 83.61% 73.34% 98.16% 97.32% 102.26% 110.15% 97.44% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 228,496 218,632 202,194 208,769 207,125 216,989 225,208 0.24%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.96% 6.41% 4.73% 5.15% 4.37% 8.36% 12.82% -
ROE 23.66% 28.19% 22.78% 24.27% 23.28% 37.83% 46.92% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 663.31 585.39 592.91 598.51 672.07 597.09 500.87 4.78%
EPS 32.89 37.50 28.02 30.83 29.34 49.93 64.28 -10.55%
DPS 27.50 27.50 27.50 30.00 30.00 55.00 62.50 -12.77%
NAPS 1.39 1.33 1.23 1.27 1.26 1.32 1.37 0.24%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 663.26 585.34 592.86 598.46 672.01 597.04 500.83 4.78%
EPS 32.89 37.50 28.01 30.82 29.33 49.93 64.28 -10.55%
DPS 27.50 27.50 27.50 30.00 30.00 55.00 62.63 -12.80%
NAPS 1.3899 1.3299 1.2299 1.2699 1.2599 1.3199 1.3699 0.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 5.00 5.86 6.80 7.32 8.49 9.93 11.76 -
P/RPS 0.75 1.00 1.15 1.22 1.26 1.66 2.35 -17.31%
P/EPS 15.20 15.63 24.27 23.75 28.94 19.89 18.29 -3.03%
EY 6.58 6.40 4.12 4.21 3.46 5.03 5.47 3.12%
DY 5.50 4.69 4.04 4.10 3.53 5.54 5.31 0.58%
P/NAPS 3.60 4.41 5.53 5.76 6.74 7.52 8.58 -13.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 14/11/18 15/11/17 16/11/16 18/11/15 12/11/14 -
Price 5.12 5.87 6.60 7.10 7.50 9.72 11.56 -
P/RPS 0.77 1.00 1.11 1.19 1.12 1.63 2.31 -16.71%
P/EPS 15.57 15.65 23.56 23.03 25.57 19.47 17.98 -2.36%
EY 6.42 6.39 4.24 4.34 3.91 5.14 5.56 2.42%
DY 5.37 4.68 4.17 4.23 4.00 5.66 5.41 -0.12%
P/NAPS 3.68 4.41 5.37 5.59 5.95 7.36 8.44 -12.90%

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