[AMWAY] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 56.83%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 751,649 625,927 636,788 592,094 553,443 535,305 492,004 7.31%
PBT 79,895 102,165 108,885 98,816 87,434 81,134 76,541 0.71%
Tax -21,044 -25,550 -28,768 -25,303 -22,374 -21,170 -20,378 0.53%
NP 58,851 76,615 80,117 73,513 65,060 59,964 56,163 0.78%
-
NP to SH 58,851 76,669 80,075 73,521 65,056 60,002 56,163 0.78%
-
Tax Rate 26.34% 25.01% 26.42% 25.61% 25.59% 26.09% 26.62% -
Total Cost 692,798 549,312 556,671 518,581 488,383 475,341 435,841 8.02%
-
Net Worth 216,989 225,208 221,920 218,632 231,755 256,587 266,268 -3.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 49,315 49,315 49,315 49,315 93,688 93,753 67,389 -5.06%
Div Payout % 83.80% 64.32% 61.59% 67.08% 144.01% 156.25% 119.99% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 216,989 225,208 221,920 218,632 231,755 256,587 266,268 -3.35%
NOSH 164,385 164,385 164,385 164,385 164,365 164,479 164,363 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.83% 12.24% 12.58% 12.42% 11.76% 11.20% 11.42% -
ROE 27.12% 34.04% 36.08% 33.63% 28.07% 23.38% 21.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 457.25 380.77 387.37 360.19 336.71 325.45 299.34 7.31%
EPS 35.80 46.61 48.74 44.72 39.58 36.48 34.17 0.77%
DPS 30.00 30.00 30.00 30.00 57.00 57.00 41.00 -5.07%
NAPS 1.32 1.37 1.35 1.33 1.41 1.56 1.62 -3.35%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 457.25 380.77 387.37 360.19 336.67 325.64 299.30 7.31%
EPS 35.80 46.61 48.74 44.72 39.58 36.50 34.17 0.77%
DPS 30.00 30.00 30.00 30.00 56.99 57.03 40.99 -5.06%
NAPS 1.32 1.37 1.35 1.33 1.4098 1.5609 1.6198 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 9.93 11.76 12.02 11.00 8.68 7.95 7.39 -
P/RPS 2.17 3.09 3.10 3.05 2.58 2.44 2.47 -2.13%
P/EPS 27.74 25.21 24.68 24.59 21.93 21.79 21.63 4.23%
EY 3.61 3.97 4.05 4.07 4.56 4.59 4.62 -4.02%
DY 3.02 2.55 2.50 2.73 6.57 7.17 5.55 -9.64%
P/NAPS 7.52 8.58 8.90 8.27 6.16 5.10 4.56 8.69%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 12/11/14 07/11/13 14/11/12 16/11/11 15/11/10 17/11/09 -
Price 9.72 11.56 12.50 11.94 9.04 8.24 7.34 -
P/RPS 2.13 3.04 3.23 3.31 2.68 2.53 2.45 -2.30%
P/EPS 27.15 24.79 25.66 26.70 22.84 22.59 21.48 3.97%
EY 3.68 4.03 3.90 3.75 4.38 4.43 4.66 -3.85%
DY 3.09 2.60 2.40 2.51 6.31 6.92 5.59 -9.40%
P/NAPS 7.36 8.44 9.26 8.98 6.41 5.28 4.53 8.42%

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