[AMWAY] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.52%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 237,566 195,359 203,863 205,429 224,159 188,684 179,251 20.63%
PBT 45,720 32,042 31,123 38,250 35,637 34,160 29,019 35.36%
Tax -12,448 -8,274 -8,046 -12,055 -9,005 -8,840 -7,458 40.66%
NP 33,272 23,768 23,077 26,195 26,632 25,320 21,561 33.50%
-
NP to SH 33,272 23,760 23,043 26,238 26,644 25,286 21,592 33.37%
-
Tax Rate 27.23% 25.82% 25.85% 31.52% 25.27% 25.88% 25.70% -
Total Cost 204,294 171,591 180,786 179,234 197,527 163,364 157,690 18.82%
-
Net Worth 221,920 205,482 197,262 228,496 218,632 208,769 198,906 7.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,438 16,438 16,438 53,425 16,438 16,438 16,438 0.00%
Div Payout % 49.41% 69.19% 71.34% 203.62% 61.70% 65.01% 76.13% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 221,920 205,482 197,262 228,496 218,632 208,769 198,906 7.56%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.01% 12.17% 11.32% 12.75% 11.88% 13.42% 12.03% -
ROE 14.99% 11.56% 11.68% 11.48% 12.19% 12.11% 10.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.52 118.84 124.02 124.97 136.36 114.78 109.04 20.63%
EPS 20.24 14.46 14.04 15.94 16.20 15.40 13.12 33.47%
DPS 10.00 10.00 10.00 32.50 10.00 10.00 10.00 0.00%
NAPS 1.35 1.25 1.20 1.39 1.33 1.27 1.21 7.56%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.50 118.83 124.00 124.96 136.35 114.77 109.03 20.63%
EPS 20.24 14.45 14.02 15.96 16.21 15.38 13.13 33.40%
DPS 10.00 10.00 10.00 32.50 10.00 10.00 10.00 0.00%
NAPS 1.3499 1.2499 1.1999 1.3899 1.3299 1.2699 1.2099 7.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 12.02 12.10 11.30 12.00 11.00 9.70 9.84 -
P/RPS 8.32 10.18 9.11 9.60 8.07 8.45 9.02 -5.23%
P/EPS 59.39 83.71 80.61 75.18 67.87 63.06 74.91 -14.32%
EY 1.68 1.19 1.24 1.33 1.47 1.59 1.33 16.83%
DY 0.83 0.83 0.88 2.71 0.91 1.03 1.02 -12.82%
P/NAPS 8.90 9.68 9.42 8.63 8.27 7.64 8.13 6.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 29/08/13 29/05/13 20/02/13 14/11/12 27/08/12 30/05/12 -
Price 12.50 12.00 12.18 11.06 11.94 10.90 9.70 -
P/RPS 8.65 10.10 9.82 8.85 8.76 9.50 8.90 -1.87%
P/EPS 61.76 83.02 86.89 69.29 73.67 70.86 73.85 -11.22%
EY 1.62 1.20 1.15 1.44 1.36 1.41 1.35 12.91%
DY 0.80 0.83 0.82 2.94 0.84 0.92 1.03 -15.49%
P/NAPS 9.26 9.60 10.15 7.96 8.98 8.58 8.02 10.04%

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