[AMWAY] QoQ 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- 2.49%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 321,987 229,877 219,119 193,514 213,294 197,434 237,566 22.49%
PBT 50,041 32,449 32,632 35,217 34,316 36,311 45,720 6.21%
Tax -13,203 -9,216 -7,614 -9,077 -8,859 -7,405 -12,448 4.00%
NP 36,838 23,233 25,018 26,140 25,457 28,906 33,272 7.02%
-
NP to SH 36,744 23,281 25,019 26,142 25,508 29,007 33,272 6.84%
-
Tax Rate 26.38% 28.40% 23.33% 25.77% 25.82% 20.39% 27.23% -
Total Cost 285,149 206,644 194,101 167,374 187,837 168,528 204,294 24.92%
-
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 41,096 16,438 16,438 16,438 53,425 16,438 0.00%
Div Payout % 44.74% 176.52% 65.70% 62.88% 64.44% 184.18% 49.41% -
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% 10.11% 11.42% 13.51% 11.94% 14.64% 14.01% -
ROE 16.20% 10.04% 11.11% 12.14% 12.32% 12.34% 14.99% -
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 195.87 139.84 133.30 117.72 129.75 120.10 144.52 22.49%
EPS 22.41 14.13 15.22 15.90 15.49 17.58 20.24 7.03%
DPS 10.00 25.00 10.00 10.00 10.00 32.50 10.00 0.00%
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 195.86 139.83 133.28 117.71 129.74 120.09 144.50 22.49%
EPS 22.35 14.16 15.22 15.90 15.52 17.64 20.24 6.84%
DPS 10.00 25.00 10.00 10.00 10.00 32.50 10.00 0.00%
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 7.44 8.82 10.11 9.25 9.99 8.32 -22.94%
P/EPS 49.30 73.43 77.27 74.83 77.33 68.01 59.39 -11.68%
EY 2.03 1.36 1.29 1.34 1.29 1.47 1.68 13.45%
DY 0.91 2.40 0.85 0.84 0.83 2.71 0.83 6.33%
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 7.94 8.67 10.09 9.17 9.99 8.65 -25.98%
P/EPS 48.32 78.38 75.95 74.70 76.69 68.01 61.76 -15.10%
EY 2.07 1.28 1.32 1.34 1.30 1.47 1.62 17.77%
DY 0.93 2.25 0.87 0.84 0.84 2.71 0.80 10.56%
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