[AMWAY] QoQ Cumulative 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- 30.37%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 751,649 509,972 321,987 855,804 625,927 406,808 213,294 131.39%
PBT 79,895 63,340 50,041 134,614 102,165 69,533 34,316 75.57%
Tax -21,044 -16,273 -13,203 -34,766 -25,550 -17,936 -8,859 77.93%
NP 58,851 47,067 36,838 99,848 76,615 51,597 25,457 74.74%
-
NP to SH 58,851 46,973 36,744 99,950 76,669 51,650 25,508 74.51%
-
Tax Rate 26.34% 25.69% 26.38% 25.83% 25.01% 25.79% 25.82% -
Total Cost 692,798 462,905 285,149 755,956 549,312 355,211 187,837 138.52%
-
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 49,315 32,877 16,438 90,412 49,315 32,877 16,438 107.87%
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 27.12% 21.32% 16.20% 43.12% 34.04% 23.98% 12.32% -
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 457.25 310.23 195.87 520.61 380.77 247.47 129.75 131.40%
EPS 35.80 28.63 22.41 60.74 46.61 31.39 15.49 74.71%
DPS 30.00 20.00 10.00 55.00 30.00 20.00 10.00 107.86%
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 457.21 310.20 195.86 520.56 380.73 247.45 129.74 131.39%
EPS 35.80 28.57 22.35 60.80 46.64 31.42 15.52 74.49%
DPS 30.00 20.00 10.00 55.00 30.00 20.00 10.00 107.86%
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 2.17 3.46 5.63 2.00 3.09 4.81 9.25 -61.92%
P/EPS 27.74 37.52 49.30 17.10 25.21 37.87 77.33 -49.48%
EY 3.61 2.67 2.03 5.85 3.97 2.64 1.29 98.46%
DY 3.02 1.87 0.91 5.29 2.55 1.68 0.83 136.38%
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 2.13 3.28 5.51 2.13 3.04 4.80 9.17 -62.17%
P/EPS 27.15 35.63 48.32 18.26 24.79 37.81 76.69 -49.92%
EY 3.68 2.81 2.07 5.48 4.03 2.64 1.30 99.98%
DY 3.09 1.96 0.93 4.95 2.60 1.68 0.84 138.10%
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