[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.23%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,002,198 1,019,944 1,287,948 855,804 834,569 813,616 853,176 11.31%
PBT 106,526 126,680 200,164 134,614 136,220 139,066 137,264 -15.53%
Tax -28,058 -32,546 -52,812 -34,766 -34,066 -35,872 -35,436 -14.40%
NP 78,468 94,134 147,352 99,848 102,153 103,194 101,828 -15.93%
-
NP to SH 78,468 93,946 146,976 99,950 102,225 103,300 102,032 -16.04%
-
Tax Rate 26.34% 25.69% 26.38% 25.83% 25.01% 25.79% 25.82% -
Total Cost 923,730 925,810 1,140,596 755,956 732,416 710,422 751,348 14.74%
-
Net Worth 216,989 220,276 226,852 231,783 225,208 215,345 207,125 3.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 65,754 65,754 65,754 90,412 65,754 65,754 65,754 0.00%
Div Payout % 83.80% 69.99% 44.74% 90.46% 64.32% 63.65% 64.44% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 216,989 220,276 226,852 231,783 225,208 215,345 207,125 3.14%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.83% 9.23% 11.44% 11.67% 12.24% 12.68% 11.94% -
ROE 36.16% 42.65% 64.79% 43.12% 45.39% 47.97% 49.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 609.66 620.46 783.49 520.61 507.69 494.94 519.01 11.31%
EPS 47.73 57.26 89.64 60.74 62.15 62.78 61.96 -15.95%
DPS 40.00 40.00 40.00 55.00 40.00 40.00 40.00 0.00%
NAPS 1.32 1.34 1.38 1.41 1.37 1.31 1.26 3.14%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 609.61 620.40 783.42 520.56 507.65 494.90 518.96 11.31%
EPS 47.73 57.14 89.40 60.80 62.18 62.83 62.06 -16.04%
DPS 40.00 40.00 40.00 55.00 40.00 40.00 40.00 0.00%
NAPS 1.3199 1.3399 1.3799 1.4099 1.3699 1.3099 1.2599 3.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 9.93 10.72 11.02 10.40 11.76 11.90 12.00 -
P/RPS 1.63 1.73 1.41 2.00 2.32 2.40 2.31 -20.72%
P/EPS 20.80 18.76 12.33 17.10 18.91 18.94 19.33 5.00%
EY 4.81 5.33 8.11 5.85 5.29 5.28 5.17 -4.69%
DY 4.03 3.73 3.63 5.29 3.40 3.36 3.33 13.55%
P/NAPS 7.52 8.00 7.99 7.38 8.58 9.08 9.52 -14.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 15/05/15 10/02/15 12/11/14 13/08/14 07/05/14 -
Price 9.72 10.18 10.80 11.10 11.56 11.88 11.90 -
P/RPS 1.59 1.64 1.38 2.13 2.28 2.40 2.29 -21.57%
P/EPS 20.36 17.81 12.08 18.26 18.59 18.91 19.17 4.09%
EY 4.91 5.61 8.28 5.48 5.38 5.29 5.22 -3.99%
DY 4.12 3.93 3.70 4.95 3.46 3.37 3.36 14.54%
P/NAPS 7.36 7.60 7.83 7.87 8.44 9.07 9.44 -15.27%

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