[AMWAY] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.32%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 842,217 828,810 822,135 797,523 774,469 761,828 742,306 8.77%
PBT 147,135 137,052 139,170 137,066 132,368 131,152 122,637 12.89%
Tax -40,823 -37,380 -37,946 -37,358 -33,956 -33,599 -31,390 19.12%
NP 106,312 99,672 101,224 99,708 98,412 97,553 91,247 10.71%
-
NP to SH 106,313 99,685 101,211 99,760 98,456 97,588 91,298 10.67%
-
Tax Rate 27.75% 27.27% 27.27% 27.26% 25.65% 25.62% 25.60% -
Total Cost 735,905 729,138 720,911 697,815 676,057 664,275 651,059 8.50%
-
Net Worth 221,920 205,482 197,262 228,496 218,632 208,769 198,906 7.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 102,741 102,741 102,741 102,741 64,110 111,783 110,120 -4.51%
Div Payout % 96.64% 103.07% 101.51% 102.99% 65.12% 114.55% 120.62% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 221,920 205,482 197,262 228,496 218,632 208,769 198,906 7.56%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.62% 12.03% 12.31% 12.50% 12.71% 12.81% 12.29% -
ROE 47.91% 48.51% 51.31% 43.66% 45.03% 46.74% 45.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 512.34 504.19 500.13 485.15 471.13 463.44 451.56 8.77%
EPS 64.67 60.64 61.57 60.69 59.89 59.37 55.54 10.66%
DPS 62.50 62.50 62.50 62.50 39.00 68.00 67.00 -4.52%
NAPS 1.35 1.25 1.20 1.39 1.33 1.27 1.21 7.56%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 512.34 504.19 500.13 485.15 471.13 463.44 451.56 8.77%
EPS 64.67 60.64 61.57 60.69 59.89 59.37 55.54 10.66%
DPS 62.50 62.50 62.50 62.50 39.00 68.00 67.00 -4.52%
NAPS 1.35 1.25 1.20 1.39 1.33 1.27 1.21 7.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 12.02 12.10 11.30 12.00 11.00 9.70 9.84 -
P/RPS 2.35 2.40 2.26 2.47 2.33 2.09 2.18 5.12%
P/EPS 18.59 19.95 18.35 19.77 18.37 16.34 17.72 3.24%
EY 5.38 5.01 5.45 5.06 5.44 6.12 5.64 -3.09%
DY 5.20 5.17 5.53 5.21 3.55 7.01 6.81 -16.44%
P/NAPS 8.90 9.68 9.42 8.63 8.27 7.64 8.13 6.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 29/08/13 29/05/13 20/02/13 14/11/12 27/08/12 30/05/12 -
Price 12.50 12.00 12.18 11.06 11.94 10.90 9.70 -
P/RPS 2.44 2.38 2.44 2.28 2.53 2.35 2.15 8.79%
P/EPS 19.33 19.79 19.78 18.22 19.94 18.36 17.47 6.97%
EY 5.17 5.05 5.05 5.49 5.02 5.45 5.73 -6.62%
DY 5.00 5.21 5.13 5.65 3.27 6.24 6.91 -19.38%
P/NAPS 9.26 9.60 10.15 7.96 8.98 8.58 8.02 10.04%

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