[AMWAY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.44%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 509,972 321,987 855,804 625,927 406,808 213,294 834,222 -28.03%
PBT 63,340 50,041 134,614 102,165 69,533 34,316 145,196 -42.56%
Tax -16,273 -13,203 -34,766 -25,550 -17,936 -8,859 -36,173 -41.37%
NP 47,067 36,838 99,848 76,615 51,597 25,457 109,023 -42.96%
-
NP to SH 46,973 36,744 99,950 76,669 51,650 25,508 109,082 -43.06%
-
Tax Rate 25.69% 26.38% 25.83% 25.01% 25.79% 25.82% 24.91% -
Total Cost 462,905 285,149 755,956 549,312 355,211 187,837 725,199 -25.92%
-
Net Worth 220,276 226,852 231,783 225,208 215,345 207,125 235,071 -4.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 32,877 16,438 90,412 49,315 32,877 16,438 102,741 -53.31%
Div Payout % 69.99% 44.74% 90.46% 64.32% 63.65% 64.44% 94.19% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 220,276 226,852 231,783 225,208 215,345 207,125 235,071 -4.25%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.23% 11.44% 11.67% 12.24% 12.68% 11.94% 13.07% -
ROE 21.32% 16.20% 43.12% 34.04% 23.98% 12.32% 46.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 310.23 195.87 520.61 380.77 247.47 129.75 507.48 -28.03%
EPS 28.63 22.41 60.74 46.61 31.39 15.49 66.32 -42.96%
DPS 20.00 10.00 55.00 30.00 20.00 10.00 62.50 -53.31%
NAPS 1.34 1.38 1.41 1.37 1.31 1.26 1.43 -4.25%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 310.20 195.86 520.56 380.73 247.45 129.74 507.43 -28.03%
EPS 28.57 22.35 60.80 46.64 31.42 15.52 66.35 -43.06%
DPS 20.00 10.00 55.00 30.00 20.00 10.00 62.49 -53.30%
NAPS 1.3399 1.3799 1.4099 1.3699 1.3099 1.2599 1.4299 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 10.72 11.02 10.40 11.76 11.90 12.00 12.00 -
P/RPS 3.46 5.63 2.00 3.09 4.81 9.25 2.36 29.14%
P/EPS 37.52 49.30 17.10 25.21 37.87 77.33 18.08 62.91%
EY 2.67 2.03 5.85 3.97 2.64 1.29 5.53 -38.53%
DY 1.87 0.91 5.29 2.55 1.68 0.83 5.21 -49.58%
P/NAPS 8.00 7.99 7.38 8.58 9.08 9.52 8.39 -3.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 15/05/15 10/02/15 12/11/14 13/08/14 07/05/14 25/02/14 -
Price 10.18 10.80 11.10 11.56 11.88 11.90 12.00 -
P/RPS 3.28 5.51 2.13 3.04 4.80 9.17 2.36 24.61%
P/EPS 35.63 48.32 18.26 24.79 37.81 76.69 18.08 57.38%
EY 2.81 2.07 5.48 4.03 2.64 1.30 5.53 -36.40%
DY 1.96 0.93 4.95 2.60 1.68 0.84 5.21 -47.98%
P/NAPS 7.60 7.83 7.87 8.44 9.07 9.44 8.39 -6.39%

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