[AMWAY] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.18%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 197,434 237,566 195,359 203,863 205,429 224,159 188,684 3.05%
PBT 36,311 45,720 32,042 31,123 38,250 35,637 34,160 4.14%
Tax -7,405 -12,448 -8,274 -8,046 -12,055 -9,005 -8,840 -11.10%
NP 28,906 33,272 23,768 23,077 26,195 26,632 25,320 9.20%
-
NP to SH 29,007 33,272 23,760 23,043 26,238 26,644 25,286 9.55%
-
Tax Rate 20.39% 27.23% 25.82% 25.85% 31.52% 25.27% 25.88% -
Total Cost 168,528 204,294 171,591 180,786 179,234 197,527 163,364 2.09%
-
Net Worth 235,071 221,920 205,482 197,262 228,496 218,632 208,769 8.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 53,425 16,438 16,438 16,438 53,425 16,438 16,438 118.94%
Div Payout % 184.18% 49.41% 69.19% 71.34% 203.62% 61.70% 65.01% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 235,071 221,920 205,482 197,262 228,496 218,632 208,769 8.20%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.64% 14.01% 12.17% 11.32% 12.75% 11.88% 13.42% -
ROE 12.34% 14.99% 11.56% 11.68% 11.48% 12.19% 12.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.10 144.52 118.84 124.02 124.97 136.36 114.78 3.05%
EPS 17.58 20.24 14.46 14.04 15.94 16.20 15.40 9.20%
DPS 32.50 10.00 10.00 10.00 32.50 10.00 10.00 118.93%
NAPS 1.43 1.35 1.25 1.20 1.39 1.33 1.27 8.20%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.09 144.50 118.83 124.00 124.96 136.35 114.77 3.05%
EPS 17.64 20.24 14.45 14.02 15.96 16.21 15.38 9.54%
DPS 32.50 10.00 10.00 10.00 32.50 10.00 10.00 118.93%
NAPS 1.4299 1.3499 1.2499 1.1999 1.3899 1.3299 1.2699 8.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.00 12.02 12.10 11.30 12.00 11.00 9.70 -
P/RPS 9.99 8.32 10.18 9.11 9.60 8.07 8.45 11.77%
P/EPS 68.01 59.39 83.71 80.61 75.18 67.87 63.06 5.15%
EY 1.47 1.68 1.19 1.24 1.33 1.47 1.59 -5.08%
DY 2.71 0.83 0.83 0.88 2.71 0.91 1.03 90.24%
P/NAPS 8.39 8.90 9.68 9.42 8.63 8.27 7.64 6.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 29/08/13 29/05/13 20/02/13 14/11/12 27/08/12 -
Price 12.00 12.50 12.00 12.18 11.06 11.94 10.90 -
P/RPS 9.99 8.65 10.10 9.82 8.85 8.76 9.50 3.40%
P/EPS 68.01 61.76 83.02 86.89 69.29 73.67 70.86 -2.69%
EY 1.47 1.62 1.20 1.15 1.44 1.36 1.41 2.80%
DY 2.71 0.80 0.83 0.82 2.94 0.84 0.92 105.08%
P/NAPS 8.39 9.26 9.60 10.15 7.96 8.98 8.58 -1.47%

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