[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 102.49%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 321,987 855,804 625,927 406,808 213,294 834,222 636,788 -36.55%
PBT 50,041 134,614 102,165 69,533 34,316 145,196 108,885 -40.47%
Tax -13,203 -34,766 -25,550 -17,936 -8,859 -36,173 -28,768 -40.52%
NP 36,838 99,848 76,615 51,597 25,457 109,023 80,117 -40.45%
-
NP to SH 36,744 99,950 76,669 51,650 25,508 109,082 80,075 -40.53%
-
Tax Rate 26.38% 25.83% 25.01% 25.79% 25.82% 24.91% 26.42% -
Total Cost 285,149 755,956 549,312 355,211 187,837 725,199 556,671 -36.00%
-
Net Worth 226,852 231,783 225,208 215,345 207,125 235,071 221,920 1.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,438 90,412 49,315 32,877 16,438 102,741 49,315 -51.95%
Div Payout % 44.74% 90.46% 64.32% 63.65% 64.44% 94.19% 61.59% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 226,852 231,783 225,208 215,345 207,125 235,071 221,920 1.47%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.44% 11.67% 12.24% 12.68% 11.94% 13.07% 12.58% -
ROE 16.20% 43.12% 34.04% 23.98% 12.32% 46.40% 36.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 195.87 520.61 380.77 247.47 129.75 507.48 387.37 -36.55%
EPS 22.41 60.74 46.61 31.39 15.49 66.32 48.74 -40.45%
DPS 10.00 55.00 30.00 20.00 10.00 62.50 30.00 -51.95%
NAPS 1.38 1.41 1.37 1.31 1.26 1.43 1.35 1.47%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 195.86 520.56 380.73 247.45 129.74 507.43 387.34 -36.55%
EPS 22.35 60.80 46.64 31.42 15.52 66.35 48.71 -40.53%
DPS 10.00 55.00 30.00 20.00 10.00 62.49 30.00 -51.95%
NAPS 1.3799 1.4099 1.3699 1.3099 1.2599 1.4299 1.3499 1.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 11.02 10.40 11.76 11.90 12.00 12.00 12.02 -
P/RPS 5.63 2.00 3.09 4.81 9.25 2.36 3.10 48.90%
P/EPS 49.30 17.10 25.21 37.87 77.33 18.08 24.68 58.67%
EY 2.03 5.85 3.97 2.64 1.29 5.53 4.05 -36.92%
DY 0.91 5.29 2.55 1.68 0.83 5.21 2.50 -49.05%
P/NAPS 7.99 7.38 8.58 9.08 9.52 8.39 8.90 -6.94%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 10/02/15 12/11/14 13/08/14 07/05/14 25/02/14 07/11/13 -
Price 10.80 11.10 11.56 11.88 11.90 12.00 12.50 -
P/RPS 5.51 2.13 3.04 4.80 9.17 2.36 3.23 42.81%
P/EPS 48.32 18.26 24.79 37.81 76.69 18.08 25.66 52.55%
EY 2.07 5.48 4.03 2.64 1.30 5.53 3.90 -34.47%
DY 0.93 4.95 2.60 1.68 0.84 5.21 2.40 -46.87%
P/NAPS 7.83 7.87 8.44 9.07 9.44 8.39 9.26 -10.58%

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