[AMWAY] YoY Annualized 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- -6.46%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 948,604 1,223,764 1,287,948 853,176 815,452 717,004 691,052 5.41%
PBT 53,252 99,452 200,164 137,264 124,492 116,076 109,472 -11.30%
Tax -15,444 -27,264 -52,812 -35,436 -32,184 -29,832 -28,380 -9.63%
NP 37,808 72,188 147,352 101,828 92,308 86,244 81,092 -11.93%
-
NP to SH 37,808 72,188 146,976 102,032 92,172 86,368 81,136 -11.93%
-
Tax Rate 29.00% 27.41% 26.38% 25.82% 25.85% 25.70% 25.92% -
Total Cost 910,796 1,151,576 1,140,596 751,348 723,144 630,760 609,960 6.90%
-
Net Worth 195,618 198,906 226,852 207,125 197,262 198,906 217,152 -1.72%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 32,877 32,877 65,754 65,754 65,754 65,754 59,223 -9.33%
Div Payout % 86.96% 45.54% 44.74% 64.44% 71.34% 76.13% 72.99% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 195,618 198,906 226,852 207,125 197,262 198,906 217,152 -1.72%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,509 -0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.99% 5.90% 11.44% 11.94% 11.32% 12.03% 11.73% -
ROE 19.33% 36.29% 64.79% 49.26% 46.73% 43.42% 37.36% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 577.06 744.45 783.49 519.01 496.06 436.17 420.07 5.42%
EPS 23.00 43.92 89.64 61.96 56.16 52.48 49.32 -11.92%
DPS 20.00 20.00 40.00 40.00 40.00 40.00 36.00 -9.32%
NAPS 1.19 1.21 1.38 1.26 1.20 1.21 1.32 -1.71%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 577.01 744.38 783.42 518.96 496.02 436.13 420.35 5.41%
EPS 23.00 43.91 89.40 62.06 56.07 52.54 49.35 -11.93%
DPS 20.00 20.00 40.00 40.00 40.00 40.00 36.02 -9.33%
NAPS 1.1899 1.2099 1.3799 1.2599 1.1999 1.2099 1.3209 -1.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 7.34 9.52 11.02 12.00 11.30 9.84 8.80 -
P/RPS 1.27 1.28 1.41 2.31 2.28 2.26 2.09 -7.96%
P/EPS 31.91 21.68 12.33 19.33 20.15 18.73 17.84 10.16%
EY 3.13 4.61 8.11 5.17 4.96 5.34 5.60 -9.23%
DY 2.72 2.10 3.63 3.33 3.54 4.07 4.09 -6.56%
P/NAPS 6.17 7.87 7.99 9.52 9.42 8.13 6.67 -1.28%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 17/05/17 17/05/16 15/05/15 07/05/14 29/05/13 30/05/12 11/05/11 -
Price 7.75 9.20 10.80 11.90 12.18 9.70 9.73 -
P/RPS 1.34 1.24 1.38 2.29 2.46 2.22 2.32 -8.73%
P/EPS 33.70 20.95 12.08 19.17 21.72 18.46 19.73 9.32%
EY 2.97 4.77 8.28 5.22 4.60 5.42 5.07 -8.51%
DY 2.58 2.17 3.70 3.36 3.28 4.12 3.70 -5.82%
P/NAPS 6.51 7.60 7.83 9.44 10.15 8.02 7.37 -2.04%

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