[AMWAY] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.81%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,272,495 953,472 984,442 982,384 1,018,711 1,003,878 964,497 4.72%
PBT 75,197 64,112 73,535 68,157 61,458 64,140 150,339 -10.89%
Tax -18,393 -13,364 -16,385 -16,990 -15,404 -19,003 -39,110 -11.80%
NP 56,804 50,748 57,150 51,167 46,054 45,137 111,229 -10.58%
-
NP to SH 56,804 50,748 57,150 51,167 46,054 45,137 111,231 -10.58%
-
Tax Rate 24.46% 20.84% 22.28% 24.93% 25.06% 29.63% 26.01% -
Total Cost 1,215,691 902,724 927,292 931,217 972,657 958,741 853,268 6.07%
-
Net Worth 223,564 212,057 207,125 193,975 195,618 198,906 226,852 -0.24%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 45,206 45,206 45,206 45,206 49,315 65,754 90,412 -10.90%
Div Payout % 79.58% 89.08% 79.10% 88.35% 107.08% 145.68% 81.28% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 223,564 212,057 207,125 193,975 195,618 198,906 226,852 -0.24%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.46% 5.32% 5.81% 5.21% 4.52% 4.50% 11.53% -
ROE 25.41% 23.93% 27.59% 26.38% 23.54% 22.69% 49.03% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 774.09 580.02 598.86 597.61 619.71 610.68 586.73 4.72%
EPS 34.56 30.87 34.77 31.13 28.02 27.46 67.66 -10.58%
DPS 27.50 27.50 27.50 27.50 30.00 40.00 55.00 -10.90%
NAPS 1.36 1.29 1.26 1.18 1.19 1.21 1.38 -0.24%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 774.02 579.97 598.81 597.56 619.65 610.63 586.68 4.72%
EPS 34.55 30.87 34.76 31.12 28.01 27.46 67.66 -10.58%
DPS 27.50 27.50 27.50 27.50 30.00 40.00 55.00 -10.90%
NAPS 1.3599 1.2899 1.2599 1.1799 1.1899 1.2099 1.3799 -0.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.48 4.78 5.95 7.60 7.34 9.52 11.02 -
P/RPS 0.71 0.82 0.99 1.27 1.18 1.56 1.88 -14.96%
P/EPS 15.86 15.48 17.11 24.42 26.20 34.67 16.29 -0.44%
EY 6.31 6.46 5.84 4.10 3.82 2.88 6.14 0.45%
DY 5.02 5.75 4.62 3.62 4.09 4.20 4.99 0.09%
P/NAPS 4.03 3.71 4.72 6.44 6.17 7.87 7.99 -10.77%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 23/06/20 29/05/19 16/05/18 17/05/17 17/05/16 15/05/15 -
Price 5.19 5.04 5.91 8.40 7.75 9.20 10.80 -
P/RPS 0.67 0.87 0.99 1.41 1.25 1.51 1.84 -15.48%
P/EPS 15.02 16.33 17.00 26.99 27.66 33.51 15.96 -1.00%
EY 6.66 6.13 5.88 3.71 3.61 2.98 6.27 1.00%
DY 5.30 5.46 4.65 3.27 3.87 4.35 5.09 0.67%
P/NAPS 3.82 3.91 4.69 7.12 6.51 7.60 7.83 -11.26%

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