[AMWAY] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -12.06%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 229,877 219,119 193,514 213,294 197,434 237,566 195,359 11.42%
PBT 32,449 32,632 35,217 34,316 36,311 45,720 32,042 0.84%
Tax -9,216 -7,614 -9,077 -8,859 -7,405 -12,448 -8,274 7.43%
NP 23,233 25,018 26,140 25,457 28,906 33,272 23,768 -1.50%
-
NP to SH 23,281 25,019 26,142 25,508 29,007 33,272 23,760 -1.34%
-
Tax Rate 28.40% 23.33% 25.77% 25.82% 20.39% 27.23% 25.82% -
Total Cost 206,644 194,101 167,374 187,837 168,528 204,294 171,591 13.15%
-
Net Worth 231,783 225,208 215,345 207,125 235,071 221,920 205,482 8.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 41,096 16,438 16,438 16,438 53,425 16,438 16,438 83.89%
Div Payout % 176.52% 65.70% 62.88% 64.44% 184.18% 49.41% 69.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 231,783 225,208 215,345 207,125 235,071 221,920 205,482 8.33%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.11% 11.42% 13.51% 11.94% 14.64% 14.01% 12.17% -
ROE 10.04% 11.11% 12.14% 12.32% 12.34% 14.99% 11.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 139.84 133.30 117.72 129.75 120.10 144.52 118.84 11.42%
EPS 14.13 15.22 15.90 15.49 17.58 20.24 14.46 -1.52%
DPS 25.00 10.00 10.00 10.00 32.50 10.00 10.00 83.89%
NAPS 1.41 1.37 1.31 1.26 1.43 1.35 1.25 8.33%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 139.83 133.28 117.71 129.74 120.09 144.50 118.83 11.42%
EPS 14.16 15.22 15.90 15.52 17.64 20.24 14.45 -1.33%
DPS 25.00 10.00 10.00 10.00 32.50 10.00 10.00 83.89%
NAPS 1.4099 1.3699 1.3099 1.2599 1.4299 1.3499 1.2499 8.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 10.40 11.76 11.90 12.00 12.00 12.02 12.10 -
P/RPS 7.44 8.82 10.11 9.25 9.99 8.32 10.18 -18.81%
P/EPS 73.43 77.27 74.83 77.33 68.01 59.39 83.71 -8.34%
EY 1.36 1.29 1.34 1.29 1.47 1.68 1.19 9.28%
DY 2.40 0.85 0.84 0.83 2.71 0.83 0.83 102.57%
P/NAPS 7.38 8.58 9.08 9.52 8.39 8.90 9.68 -16.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 12/11/14 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 -
Price 11.10 11.56 11.88 11.90 12.00 12.50 12.00 -
P/RPS 7.94 8.67 10.09 9.17 9.99 8.65 10.10 -14.78%
P/EPS 78.38 75.95 74.70 76.69 68.01 61.76 83.02 -3.75%
EY 1.28 1.32 1.34 1.30 1.47 1.62 1.20 4.38%
DY 2.25 0.87 0.84 0.84 2.71 0.80 0.83 94.06%
P/NAPS 7.87 8.44 9.07 9.44 8.39 9.26 9.60 -12.37%

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