[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.56%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 798,444 815,452 797,523 789,458 735,870 717,004 735,818 5.60%
PBT 126,330 124,492 137,066 131,754 126,358 116,076 120,986 2.92%
Tax -32,640 -32,184 -37,358 -33,737 -32,596 -29,832 -31,027 3.43%
NP 93,690 92,308 99,708 98,017 93,762 86,244 89,959 2.74%
-
NP to SH 93,606 92,172 99,759 98,028 93,756 86,368 89,990 2.66%
-
Tax Rate 25.84% 25.85% 27.26% 25.61% 25.80% 25.70% 25.65% -
Total Cost 704,754 723,144 697,815 691,441 642,108 630,760 645,859 5.99%
-
Net Worth 205,482 197,262 228,496 218,632 208,769 198,906 192,331 4.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 65,754 65,754 102,741 65,754 65,754 65,754 108,494 -28.40%
Div Payout % 70.25% 71.34% 102.99% 67.08% 70.13% 76.13% 120.56% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 205,482 197,262 228,496 218,632 208,769 198,906 192,331 4.51%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.73% 11.32% 12.50% 12.42% 12.74% 12.03% 12.23% -
ROE 45.55% 46.73% 43.66% 44.84% 44.91% 43.42% 46.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 485.71 496.06 485.15 480.25 447.65 436.17 447.62 5.60%
EPS 57.00 56.16 60.65 59.63 57.04 52.48 54.72 2.76%
DPS 40.00 40.00 62.50 40.00 40.00 40.00 66.00 -28.40%
NAPS 1.25 1.20 1.39 1.33 1.27 1.21 1.17 4.51%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 485.67 496.02 485.11 480.21 447.61 436.13 447.58 5.60%
EPS 56.94 56.07 60.68 59.63 57.03 52.54 54.74 2.66%
DPS 40.00 40.00 62.49 40.00 40.00 40.00 65.99 -28.39%
NAPS 1.2499 1.1999 1.3899 1.3299 1.2699 1.2099 1.1699 4.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 12.10 11.30 12.00 11.00 9.70 9.84 9.26 -
P/RPS 2.49 2.28 2.47 2.29 2.17 2.26 2.07 13.11%
P/EPS 21.25 20.15 19.77 18.45 17.01 18.73 16.92 16.42%
EY 4.71 4.96 5.06 5.42 5.88 5.34 5.91 -14.05%
DY 3.31 3.54 5.21 3.64 4.12 4.07 7.13 -40.07%
P/NAPS 9.68 9.42 8.63 8.27 7.64 8.13 7.91 14.42%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 20/02/13 14/11/12 27/08/12 30/05/12 15/02/12 -
Price 12.00 12.18 11.06 11.94 10.90 9.70 9.80 -
P/RPS 2.47 2.46 2.28 2.49 2.43 2.22 2.19 8.35%
P/EPS 21.07 21.72 18.22 20.02 19.11 18.46 17.90 11.49%
EY 4.75 4.60 5.49 4.99 5.23 5.42 5.59 -10.29%
DY 3.33 3.28 5.65 3.35 3.67 4.12 6.73 -37.46%
P/NAPS 9.60 10.15 7.96 8.98 8.58 8.02 8.38 9.49%

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