[AMWAY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	1,019,944	813,616	798,444	735,870	683,850	687,610	634,260	8.23%
YoY %	25.36%	1.90%	8.50%	7.61%	-0.55%	8.41%	-	-
Horiz. %	160.81%	128.28%	125.89%	116.02%	107.82%	108.41%	100.00%	-
PBT	126,680	139,066	126,330	126,358	106,026	104,666	96,390	4.65%
YoY %	-8.91%	10.08%	-0.02%	19.18%	1.30%	8.59%	-	-
Horiz. %	131.42%	144.27%	131.06%	131.09%	110.00%	108.59%	100.00%	-
Tax	-32,546	-35,872	-32,640	-32,596	-27,452	-27,750	-25,034	4.46%
YoY %	9.27%	-9.90%	-0.13%	-18.74%	1.07%	-10.85%	-	-
Horiz. %	130.01%	143.29%	130.38%	130.21%	109.66%	110.85%	100.00%	-
NP	94,134	103,194	93,690	93,762	78,574	76,916	71,356	4.72%
YoY %	-8.78%	10.14%	-0.08%	19.33%	2.16%	7.79%	-	-
Horiz. %	131.92%	144.62%	131.30%	131.40%	110.12%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,946	103,300	93,606	93,756	78,560	76,992	71,356	4.68%
YoY %	-9.06%	10.36%	-0.16%	19.34%	2.04%	7.90%	-	-
Horiz. %	131.66%	144.77%	131.18%	131.39%	110.10%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.69%	25.79%	25.84%	25.80%	25.89%	26.51%	25.97%	-
YoY %	-0.39%	-0.19%	0.16%	-0.35%	-2.34%	2.08%	-	-
Horiz. %	98.92%	99.31%	99.50%	99.35%	99.69%	102.08%	100.00%	-
Total Cost	925,810	710,422	704,754	642,108	605,276	610,694	562,904	8.64%
YoY %	30.32%	0.80%	9.76%	6.09%	-0.89%	8.49%	-	-
Horiz. %	164.47%	126.21%	125.20%	114.07%	107.53%	108.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,276	215,345	205,482	208,769	220,230	250,166	256,486	-2.50%
YoY %	2.29%	4.80%	-1.57%	-5.20%	-11.97%	-2.46%	-	-
Horiz. %	85.88%	83.96%	80.11%	81.40%	85.86%	97.54%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	65,754	65,754	65,754	65,754	59,166	59,249	46,036	6.11%
YoY %	0.00%	0.00%	0.00%	11.13%	-0.14%	28.70%	-	-
Horiz. %	142.83%	142.83%	142.83%	142.83%	128.52%	128.70%	100.00%	-
Div Payout %	69.99%	63.65%	70.25%	70.13%	75.31%	76.96%	64.52%	-
YoY %	9.96%	-9.40%	0.17%	-6.88%	-2.14%	19.28%	-	-
Horiz. %	108.48%	98.65%	108.88%	108.69%	116.72%	119.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	220,276	215,345	205,482	208,769	220,230	250,166	256,486	-2.50%
YoY %	2.29%	4.80%	-1.57%	-5.20%	-11.97%	-2.46%	-	-
Horiz. %	85.88%	83.96%	80.11%	81.40%	85.86%	97.54%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,351	164,583	164,414	-0.00%
YoY %	0.00%	0.00%	0.00%	0.02%	-0.14%	0.10%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.96%	100.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.23%	12.68%	11.73%	12.74%	11.49%	11.19%	11.25%	-
YoY %	-27.21%	8.10%	-7.93%	10.88%	2.68%	-0.53%	-	-
Horiz. %	82.04%	112.71%	104.27%	113.24%	102.13%	99.47%	100.00%	-
ROE	42.65%	47.97%	45.55%	44.91%	35.67%	30.78%	27.82%	-
YoY %	-11.09%	5.31%	1.43%	25.90%	15.89%	10.64%	-	-
Horiz. %	153.31%	172.43%	163.73%	161.43%	128.22%	110.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	620.46	494.94	485.71	447.65	416.09	417.79	385.77	8.23%
YoY %	25.36%	1.90%	8.50%	7.58%	-0.41%	8.30%	-	-
Horiz. %	160.84%	128.30%	125.91%	116.04%	107.86%	108.30%	100.00%	-
EPS	57.26	62.78	57.00	57.04	47.80	46.78	43.40	4.72%
YoY %	-8.79%	10.14%	-0.07%	19.33%	2.18%	7.79%	-	-
Horiz. %	131.94%	144.65%	131.34%	131.43%	110.14%	107.79%	100.00%	-
DPS	40.00	40.00	40.00	40.00	36.00	36.00	28.00	6.12%
YoY %	0.00%	0.00%	0.00%	11.11%	0.00%	28.57%	-	-
Horiz. %	142.86%	142.86%	142.86%	142.86%	128.57%	128.57%	100.00%	-
NAPS	1.34	1.31	1.25	1.27	1.34	1.52	1.56	-2.50%
YoY %	2.29%	4.80%	-1.57%	-5.22%	-11.84%	-2.56%	-	-
Horiz. %	85.90%	83.97%	80.13%	81.41%	85.90%	97.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	620.46	494.94	485.71	447.65	416.00	418.29	385.84	8.23%
YoY %	25.36%	1.90%	8.50%	7.61%	-0.55%	8.41%	-	-
Horiz. %	160.81%	128.28%	125.88%	116.02%	107.82%	108.41%	100.00%	-
EPS	57.26	62.78	57.00	57.04	47.79	46.84	43.41	4.72%
YoY %	-8.79%	10.14%	-0.07%	19.36%	2.03%	7.90%	-	-
Horiz. %	131.91%	144.62%	131.31%	131.40%	110.09%	107.90%	100.00%	-
DPS	40.00	40.00	40.00	40.00	35.99	36.04	28.00	6.12%
YoY %	0.00%	0.00%	0.00%	11.14%	-0.14%	28.71%	-	-
Horiz. %	142.86%	142.86%	142.86%	142.86%	128.54%	128.71%	100.00%	-
NAPS	1.34	1.31	1.25	1.27	1.3397	1.5218	1.5603	-2.50%
YoY %	2.29%	4.80%	-1.57%	-5.20%	-11.97%	-2.47%	-	-
Horiz. %	85.88%	83.96%	80.11%	81.39%	85.86%	97.53%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	10.72	11.90	12.10	9.70	9.50	7.95	7.15	-
P/RPS	1.73	2.40	2.49	2.17	2.28	1.90	1.85	-1.11%
YoY %	-27.92%	-3.61%	14.75%	-4.82%	20.00%	2.70%	-	-
Horiz. %	93.51%	129.73%	134.59%	117.30%	123.24%	102.70%	100.00%	-
P/EPS	18.76	18.94	21.25	17.01	19.87	16.99	16.47	2.19%
YoY %	-0.95%	-10.87%	24.93%	-14.39%	16.95%	3.16%	-	-
Horiz. %	113.90%	115.00%	129.02%	103.28%	120.64%	103.16%	100.00%	-
EY	5.33	5.28	4.71	5.88	5.03	5.88	6.07	-2.14%
YoY %	0.95%	12.10%	-19.90%	16.90%	-14.46%	-3.13%	-	-
Horiz. %	87.81%	86.99%	77.59%	96.87%	82.87%	96.87%	100.00%	-
DY	3.73	3.36	3.31	4.12	3.79	4.53	3.92	-0.82%
YoY %	11.01%	1.51%	-19.66%	8.71%	-16.34%	15.56%	-	-
Horiz. %	95.15%	85.71%	84.44%	105.10%	96.68%	115.56%	100.00%	-
P/NAPS	8.00	9.08	9.68	7.64	7.09	5.23	4.58	9.73%
YoY %	-11.89%	-6.20%	26.70%	7.76%	35.56%	14.19%	-	-
Horiz. %	174.67%	198.25%	211.35%	166.81%	154.80%	114.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	19/08/15	13/08/14	29/08/13	27/08/12	10/08/11	05/08/10	19/08/09	-
Price	10.18	11.88	12.00	10.90	9.00	8.00	7.30	-
P/RPS	1.64	2.40	2.47	2.43	2.16	1.91	1.89	-2.33%
YoY %	-31.67%	-2.83%	1.65%	12.50%	13.09%	1.06%	-	-
Horiz. %	86.77%	126.98%	130.69%	128.57%	114.29%	101.06%	100.00%	-
P/EPS	17.81	18.91	21.07	19.11	18.83	17.10	16.82	0.95%
YoY %	-5.82%	-10.25%	10.26%	1.49%	10.12%	1.66%	-	-
Horiz. %	105.89%	112.43%	125.27%	113.61%	111.95%	101.66%	100.00%	-
EY	5.61	5.29	4.75	5.23	5.31	5.85	5.95	-0.97%
YoY %	6.05%	11.37%	-9.18%	-1.51%	-9.23%	-1.68%	-	-
Horiz. %	94.29%	88.91%	79.83%	87.90%	89.24%	98.32%	100.00%	-
DY	3.93	3.37	3.33	3.67	4.00	4.50	3.84	0.38%
YoY %	16.62%	1.20%	-9.26%	-8.25%	-11.11%	17.19%	-	-
Horiz. %	102.34%	87.76%	86.72%	95.57%	104.17%	117.19%	100.00%	-
P/NAPS	7.60	9.07	9.60	8.58	6.72	5.26	4.68	8.41%
YoY %	-16.21%	-5.52%	11.89%	27.68%	27.76%	12.39%	-	-
Horiz. %	162.39%	193.80%	205.13%	183.33%	143.59%	112.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos