[AMWAY] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.4%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 205,429 224,159 188,684 179,251 182,375 211,518 169,162 13.75%
PBT 38,250 35,637 34,160 29,019 33,552 34,421 25,645 30.38%
Tax -12,055 -9,005 -8,840 -7,458 -8,653 -8,648 -6,631 48.68%
NP 26,195 26,632 25,320 21,561 24,899 25,773 19,014 23.69%
-
NP to SH 26,238 26,644 25,286 21,592 24,934 25,776 18,996 23.90%
-
Tax Rate 31.52% 25.27% 25.88% 25.70% 25.79% 25.12% 25.86% -
Total Cost 179,234 197,527 163,364 157,690 157,476 185,745 150,148 12.46%
-
Net Worth 228,496 218,632 208,769 198,906 192,331 231,786 220,005 2.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 53,425 16,438 16,438 16,438 14,794 64,111 14,776 134.65%
Div Payout % 203.62% 61.70% 65.01% 76.13% 59.34% 248.72% 77.79% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 228,496 218,632 208,769 198,906 192,331 231,786 220,005 2.54%
NOSH 164,385 164,385 164,385 164,385 164,385 164,387 164,183 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.75% 11.88% 13.42% 12.03% 13.65% 12.18% 11.24% -
ROE 11.48% 12.19% 12.11% 10.86% 12.96% 11.12% 8.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 124.97 136.36 114.78 109.04 110.94 128.67 103.03 13.66%
EPS 15.94 16.20 15.40 13.12 15.15 15.68 11.57 23.69%
DPS 32.50 10.00 10.00 10.00 9.00 39.00 9.00 134.46%
NAPS 1.39 1.33 1.27 1.21 1.17 1.41 1.34 2.46%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 124.96 136.35 114.77 109.03 110.93 128.66 102.90 13.75%
EPS 15.96 16.21 15.38 13.13 15.17 15.68 11.55 23.93%
DPS 32.50 10.00 10.00 10.00 9.00 39.00 8.99 134.63%
NAPS 1.3899 1.3299 1.2699 1.2099 1.1699 1.4099 1.3382 2.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 12.00 11.00 9.70 9.84 9.26 8.68 9.50 -
P/RPS 9.60 8.07 8.45 9.02 8.35 6.75 9.22 2.71%
P/EPS 75.18 67.87 63.06 74.91 61.05 55.36 82.11 -5.68%
EY 1.33 1.47 1.59 1.33 1.64 1.81 1.22 5.89%
DY 2.71 0.91 1.03 1.02 0.97 4.49 0.95 100.50%
P/NAPS 8.63 8.27 7.64 8.13 7.91 6.16 7.09 13.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 14/11/12 27/08/12 30/05/12 15/02/12 16/11/11 10/08/11 -
Price 11.06 11.94 10.90 9.70 9.80 9.04 9.00 -
P/RPS 8.85 8.76 9.50 8.90 8.83 7.03 8.74 0.83%
P/EPS 69.29 73.67 70.86 73.85 64.61 57.65 77.79 -7.39%
EY 1.44 1.36 1.41 1.35 1.55 1.73 1.29 7.57%
DY 2.94 0.84 0.92 1.03 0.92 4.31 1.00 104.55%
P/NAPS 7.96 8.98 8.58 8.02 8.38 6.41 6.72 11.89%

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