[AMWAY] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.65%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 841,808 843,653 834,222 842,217 828,810 822,135 797,523 3.67%
PBT 151,564 148,389 145,196 147,135 137,052 139,170 137,066 6.95%
Tax -37,789 -36,986 -36,173 -40,823 -37,380 -37,946 -37,358 0.76%
NP 113,775 111,403 109,023 106,312 99,672 101,224 99,708 9.22%
-
NP to SH 113,929 111,547 109,082 106,313 99,685 101,211 99,760 9.28%
-
Tax Rate 24.93% 24.93% 24.91% 27.75% 27.27% 27.27% 27.26% -
Total Cost 728,033 732,250 725,199 735,905 729,138 720,911 697,815 2.87%
-
Net Worth 215,345 207,125 235,071 221,920 205,482 197,262 228,496 -3.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 102,741 102,741 102,741 102,741 102,741 102,741 102,741 0.00%
Div Payout % 90.18% 92.11% 94.19% 96.64% 103.07% 101.51% 102.99% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 215,345 207,125 235,071 221,920 205,482 197,262 228,496 -3.88%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.52% 13.20% 13.07% 12.62% 12.03% 12.31% 12.50% -
ROE 52.91% 53.85% 46.40% 47.91% 48.51% 51.31% 43.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 512.09 513.22 507.48 512.34 504.19 500.13 485.15 3.67%
EPS 69.31 67.86 66.36 64.67 60.64 61.57 60.69 9.28%
DPS 62.50 62.50 62.50 62.50 62.50 62.50 62.50 0.00%
NAPS 1.31 1.26 1.43 1.35 1.25 1.20 1.39 -3.88%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 512.05 513.17 507.43 512.30 504.14 500.08 485.11 3.67%
EPS 69.30 67.85 66.35 64.67 60.64 61.56 60.68 9.28%
DPS 62.49 62.49 62.49 62.49 62.49 62.49 62.49 0.00%
NAPS 1.3099 1.2599 1.4299 1.3499 1.2499 1.1999 1.3899 -3.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 11.90 12.00 12.00 12.02 12.10 11.30 12.00 -
P/RPS 2.32 2.34 2.36 2.35 2.40 2.26 2.47 -4.10%
P/EPS 17.17 17.68 18.08 18.59 19.95 18.35 19.77 -8.99%
EY 5.82 5.65 5.53 5.38 5.01 5.45 5.06 9.80%
DY 5.25 5.21 5.21 5.20 5.17 5.53 5.21 0.51%
P/NAPS 9.08 9.52 8.39 8.90 9.68 9.42 8.63 3.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 29/05/13 20/02/13 -
Price 11.88 11.90 12.00 12.50 12.00 12.18 11.06 -
P/RPS 2.32 2.32 2.36 2.44 2.38 2.44 2.28 1.16%
P/EPS 17.14 17.54 18.08 19.33 19.79 19.78 18.22 -4.00%
EY 5.83 5.70 5.53 5.17 5.05 5.05 5.49 4.09%
DY 5.26 5.25 5.21 5.00 5.21 5.13 5.65 -4.66%
P/NAPS 9.07 9.44 8.39 9.26 9.60 10.15 7.96 9.11%

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