[AMWAY] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.03%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 193,514 213,294 197,434 237,566 195,359 203,863 205,429 -3.91%
PBT 35,217 34,316 36,311 45,720 32,042 31,123 38,250 -5.37%
Tax -9,077 -8,859 -7,405 -12,448 -8,274 -8,046 -12,055 -17.27%
NP 26,140 25,457 28,906 33,272 23,768 23,077 26,195 -0.14%
-
NP to SH 26,142 25,508 29,007 33,272 23,760 23,043 26,238 -0.24%
-
Tax Rate 25.77% 25.82% 20.39% 27.23% 25.82% 25.85% 31.52% -
Total Cost 167,374 187,837 168,528 204,294 171,591 180,786 179,234 -4.47%
-
Net Worth 215,345 207,125 235,071 221,920 205,482 197,262 228,496 -3.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,438 16,438 53,425 16,438 16,438 16,438 53,425 -54.52%
Div Payout % 62.88% 64.44% 184.18% 49.41% 69.19% 71.34% 203.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 215,345 207,125 235,071 221,920 205,482 197,262 228,496 -3.88%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.51% 11.94% 14.64% 14.01% 12.17% 11.32% 12.75% -
ROE 12.14% 12.32% 12.34% 14.99% 11.56% 11.68% 11.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.72 129.75 120.10 144.52 118.84 124.02 124.97 -3.91%
EPS 15.90 15.49 17.58 20.24 14.46 14.04 15.94 -0.16%
DPS 10.00 10.00 32.50 10.00 10.00 10.00 32.50 -54.52%
NAPS 1.31 1.26 1.43 1.35 1.25 1.20 1.39 -3.88%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.71 129.74 120.09 144.50 118.83 124.00 124.96 -3.91%
EPS 15.90 15.52 17.64 20.24 14.45 14.02 15.96 -0.25%
DPS 10.00 10.00 32.50 10.00 10.00 10.00 32.50 -54.52%
NAPS 1.3099 1.2599 1.4299 1.3499 1.2499 1.1999 1.3899 -3.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 11.90 12.00 12.00 12.02 12.10 11.30 12.00 -
P/RPS 10.11 9.25 9.99 8.32 10.18 9.11 9.60 3.52%
P/EPS 74.83 77.33 68.01 59.39 83.71 80.61 75.18 -0.31%
EY 1.34 1.29 1.47 1.68 1.19 1.24 1.33 0.50%
DY 0.84 0.83 2.71 0.83 0.83 0.88 2.71 -54.29%
P/NAPS 9.08 9.52 8.39 8.90 9.68 9.42 8.63 3.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 29/05/13 20/02/13 -
Price 11.88 11.90 12.00 12.50 12.00 12.18 11.06 -
P/RPS 10.09 9.17 9.99 8.65 10.10 9.82 8.85 9.16%
P/EPS 74.70 76.69 68.01 61.76 83.02 86.89 69.29 5.15%
EY 1.34 1.30 1.47 1.62 1.20 1.15 1.44 -4.69%
DY 0.84 0.84 2.71 0.80 0.83 0.82 2.94 -56.71%
P/NAPS 9.07 9.44 8.39 9.26 9.60 10.15 7.96 9.11%

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