[AMWAY] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.82%
YoY- 10.55%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 219,119 193,514 213,294 197,434 237,566 195,359 203,863 4.92%
PBT 32,632 35,217 34,316 36,311 45,720 32,042 31,123 3.20%
Tax -7,614 -9,077 -8,859 -7,405 -12,448 -8,274 -8,046 -3.60%
NP 25,018 26,140 25,457 28,906 33,272 23,768 23,077 5.52%
-
NP to SH 25,019 26,142 25,508 29,007 33,272 23,760 23,043 5.63%
-
Tax Rate 23.33% 25.77% 25.82% 20.39% 27.23% 25.82% 25.85% -
Total Cost 194,101 167,374 187,837 168,528 204,294 171,591 180,786 4.84%
-
Net Worth 225,208 215,345 207,125 235,071 221,920 205,482 197,262 9.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,438 16,438 16,438 53,425 16,438 16,438 16,438 0.00%
Div Payout % 65.70% 62.88% 64.44% 184.18% 49.41% 69.19% 71.34% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 225,208 215,345 207,125 235,071 221,920 205,482 197,262 9.22%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.42% 13.51% 11.94% 14.64% 14.01% 12.17% 11.32% -
ROE 11.11% 12.14% 12.32% 12.34% 14.99% 11.56% 11.68% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.30 117.72 129.75 120.10 144.52 118.84 124.02 4.92%
EPS 15.22 15.90 15.49 17.58 20.24 14.46 14.04 5.52%
DPS 10.00 10.00 10.00 32.50 10.00 10.00 10.00 0.00%
NAPS 1.37 1.31 1.26 1.43 1.35 1.25 1.20 9.22%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.30 117.72 129.75 120.10 144.52 118.84 124.02 4.92%
EPS 15.22 15.90 15.49 17.58 20.24 14.46 14.04 5.52%
DPS 10.00 10.00 10.00 32.50 10.00 10.00 10.00 0.00%
NAPS 1.37 1.31 1.26 1.43 1.35 1.25 1.20 9.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 11.76 11.90 12.00 12.00 12.02 12.10 11.30 -
P/RPS 8.82 10.11 9.25 9.99 8.32 10.18 9.11 -2.13%
P/EPS 77.27 74.83 77.33 68.01 59.39 83.71 80.61 -2.77%
EY 1.29 1.34 1.29 1.47 1.68 1.19 1.24 2.66%
DY 0.85 0.84 0.83 2.71 0.83 0.83 0.88 -2.28%
P/NAPS 8.58 9.08 9.52 8.39 8.90 9.68 9.42 -6.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 29/05/13 -
Price 11.56 11.88 11.90 12.00 12.50 12.00 12.18 -
P/RPS 8.67 10.09 9.17 9.99 8.65 10.10 9.82 -7.96%
P/EPS 75.95 74.70 76.69 68.01 61.76 83.02 86.89 -8.57%
EY 1.32 1.34 1.30 1.47 1.62 1.20 1.15 9.61%
DY 0.87 0.84 0.84 2.71 0.80 0.83 0.82 4.02%
P/NAPS 8.44 9.07 9.44 8.39 9.26 9.60 10.15 -11.56%

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