[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.46%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 855,804 834,569 813,616 853,176 834,222 849,050 798,444 4.72%
PBT 134,614 136,220 139,066 137,264 145,196 145,180 126,330 4.31%
Tax -34,766 -34,066 -35,872 -35,436 -36,173 -38,357 -32,640 4.28%
NP 99,848 102,153 103,194 101,828 109,023 106,822 93,690 4.32%
-
NP to SH 99,950 102,225 103,300 102,032 109,082 106,766 93,606 4.45%
-
Tax Rate 25.83% 25.01% 25.79% 25.82% 24.91% 26.42% 25.84% -
Total Cost 755,956 732,416 710,422 751,348 725,199 742,228 704,754 4.77%
-
Net Worth 231,783 225,208 215,345 207,125 235,071 221,920 205,482 8.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 90,412 65,754 65,754 65,754 102,741 65,754 65,754 23.58%
Div Payout % 90.46% 64.32% 63.65% 64.44% 94.19% 61.59% 70.25% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 231,783 225,208 215,345 207,125 235,071 221,920 205,482 8.33%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.67% 12.24% 12.68% 11.94% 13.07% 12.58% 11.73% -
ROE 43.12% 45.39% 47.97% 49.26% 46.40% 48.11% 45.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 520.61 507.69 494.94 519.01 507.48 516.50 485.71 4.72%
EPS 60.74 62.15 62.78 61.96 66.32 64.99 57.00 4.31%
DPS 55.00 40.00 40.00 40.00 62.50 40.00 40.00 23.58%
NAPS 1.41 1.37 1.31 1.26 1.43 1.35 1.25 8.33%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 520.56 507.65 494.90 518.96 507.43 516.45 485.67 4.72%
EPS 60.80 62.18 62.83 62.06 66.35 64.94 56.94 4.45%
DPS 55.00 40.00 40.00 40.00 62.49 40.00 40.00 23.58%
NAPS 1.4099 1.3699 1.3099 1.2599 1.4299 1.3499 1.2499 8.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 10.40 11.76 11.90 12.00 12.00 12.02 12.10 -
P/RPS 2.00 2.32 2.40 2.31 2.36 2.33 2.49 -13.55%
P/EPS 17.10 18.91 18.94 19.33 18.08 18.51 21.25 -13.45%
EY 5.85 5.29 5.28 5.17 5.53 5.40 4.71 15.50%
DY 5.29 3.40 3.36 3.33 5.21 3.33 3.31 36.57%
P/NAPS 7.38 8.58 9.08 9.52 8.39 8.90 9.68 -16.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 12/11/14 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 -
Price 11.10 11.56 11.88 11.90 12.00 12.50 12.00 -
P/RPS 2.13 2.28 2.40 2.29 2.36 2.42 2.47 -9.37%
P/EPS 18.26 18.59 18.91 19.17 18.08 19.25 21.07 -9.07%
EY 5.48 5.38 5.29 5.22 5.53 5.20 4.75 9.97%
DY 4.95 3.46 3.37 3.36 5.21 3.20 3.33 30.15%
P/NAPS 7.87 8.44 9.07 9.44 8.39 9.26 9.60 -12.37%

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