[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.17%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 834,569 813,616 853,176 834,222 849,050 798,444 815,452 1.55%
PBT 136,220 139,066 137,264 145,196 145,180 126,330 124,492 6.17%
Tax -34,066 -35,872 -35,436 -36,173 -38,357 -32,640 -32,184 3.85%
NP 102,153 103,194 101,828 109,023 106,822 93,690 92,308 6.98%
-
NP to SH 102,225 103,300 102,032 109,082 106,766 93,606 92,172 7.13%
-
Tax Rate 25.01% 25.79% 25.82% 24.91% 26.42% 25.84% 25.85% -
Total Cost 732,416 710,422 751,348 725,199 742,228 704,754 723,144 0.85%
-
Net Worth 225,208 215,345 207,125 235,071 221,920 205,482 197,262 9.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 65,754 65,754 65,754 102,741 65,754 65,754 65,754 0.00%
Div Payout % 64.32% 63.65% 64.44% 94.19% 61.59% 70.25% 71.34% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 225,208 215,345 207,125 235,071 221,920 205,482 197,262 9.22%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.24% 12.68% 11.94% 13.07% 12.58% 11.73% 11.32% -
ROE 45.39% 47.97% 49.26% 46.40% 48.11% 45.55% 46.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 507.69 494.94 519.01 507.48 516.50 485.71 496.06 1.55%
EPS 62.15 62.78 61.96 66.32 64.99 57.00 56.16 6.98%
DPS 40.00 40.00 40.00 62.50 40.00 40.00 40.00 0.00%
NAPS 1.37 1.31 1.26 1.43 1.35 1.25 1.20 9.22%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 507.65 494.90 518.96 507.43 516.45 485.67 496.02 1.55%
EPS 62.18 62.83 62.06 66.35 64.94 56.94 56.07 7.13%
DPS 40.00 40.00 40.00 62.49 40.00 40.00 40.00 0.00%
NAPS 1.3699 1.3099 1.2599 1.4299 1.3499 1.2499 1.1999 9.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 11.76 11.90 12.00 12.00 12.02 12.10 11.30 -
P/RPS 2.32 2.40 2.31 2.36 2.33 2.49 2.28 1.16%
P/EPS 18.91 18.94 19.33 18.08 18.51 21.25 20.15 -4.14%
EY 5.29 5.28 5.17 5.53 5.40 4.71 4.96 4.38%
DY 3.40 3.36 3.33 5.21 3.33 3.31 3.54 -2.65%
P/NAPS 8.58 9.08 9.52 8.39 8.90 9.68 9.42 -6.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 29/05/13 -
Price 11.56 11.88 11.90 12.00 12.50 12.00 12.18 -
P/RPS 2.28 2.40 2.29 2.36 2.42 2.47 2.46 -4.93%
P/EPS 18.59 18.91 19.17 18.08 19.25 21.07 21.72 -9.84%
EY 5.38 5.29 5.22 5.53 5.20 4.75 4.60 10.99%
DY 3.46 3.37 3.36 5.21 3.20 3.33 3.28 3.62%
P/NAPS 8.44 9.07 9.44 8.39 9.26 9.60 10.15 -11.56%

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