[AMWAY] YoY Cumulative Quarter 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- 71.09%
YoY- 8.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 836,504 751,649 625,927 636,788 592,094 553,443 535,305 7.71%
PBT 58,415 79,895 102,165 108,885 98,816 87,434 81,134 -5.32%
Tax -15,268 -21,044 -25,550 -28,768 -25,303 -22,374 -21,170 -5.29%
NP 43,147 58,851 76,615 80,117 73,513 65,060 59,964 -5.33%
-
NP to SH 43,147 58,851 76,669 80,075 73,521 65,056 60,002 -5.34%
-
Tax Rate 26.14% 26.34% 25.01% 26.42% 25.61% 25.59% 26.09% -
Total Cost 793,357 692,798 549,312 556,671 518,581 488,383 475,341 8.90%
-
Net Worth 207,125 216,989 225,208 221,920 218,632 231,755 256,587 -3.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 24,657 49,315 49,315 49,315 49,315 93,688 93,753 -19.94%
Div Payout % 57.15% 83.80% 64.32% 61.59% 67.08% 144.01% 156.25% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 207,125 216,989 225,208 221,920 218,632 231,755 256,587 -3.50%
NOSH 164,385 164,385 164,385 164,385 164,385 164,365 164,479 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.16% 7.83% 12.24% 12.58% 12.42% 11.76% 11.20% -
ROE 20.83% 27.12% 34.04% 36.08% 33.63% 28.07% 23.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 508.87 457.25 380.77 387.37 360.19 336.71 325.45 7.72%
EPS 26.25 35.80 46.61 48.74 44.72 39.58 36.48 -5.33%
DPS 15.00 30.00 30.00 30.00 30.00 57.00 57.00 -19.93%
NAPS 1.26 1.32 1.37 1.35 1.33 1.41 1.56 -3.49%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 508.82 457.21 380.73 387.34 360.15 336.64 325.61 7.71%
EPS 26.25 35.80 46.64 48.71 44.72 39.57 36.50 -5.34%
DPS 15.00 30.00 30.00 30.00 30.00 56.99 57.03 -19.93%
NAPS 1.2599 1.3199 1.3699 1.3499 1.3299 1.4097 1.5608 -3.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.49 9.93 11.76 12.02 11.00 8.68 7.95 -
P/RPS 1.67 2.17 3.09 3.10 3.05 2.58 2.44 -6.11%
P/EPS 32.35 27.74 25.21 24.68 24.59 21.93 21.79 6.80%
EY 3.09 3.61 3.97 4.05 4.07 4.56 4.59 -6.37%
DY 1.77 3.02 2.55 2.50 2.73 6.57 7.17 -20.78%
P/NAPS 6.74 7.52 8.58 8.90 8.27 6.16 5.10 4.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 18/11/15 12/11/14 07/11/13 14/11/12 16/11/11 15/11/10 -
Price 7.50 9.72 11.56 12.50 11.94 9.04 8.24 -
P/RPS 1.47 2.13 3.04 3.23 3.31 2.68 2.53 -8.64%
P/EPS 28.57 27.15 24.79 25.66 26.70 22.84 22.59 3.98%
EY 3.50 3.68 4.03 3.90 3.75 4.38 4.43 -3.84%
DY 2.00 3.09 2.60 2.40 2.51 6.31 6.92 -18.67%
P/NAPS 5.95 7.36 8.44 9.26 8.98 6.41 5.28 2.00%

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
Post a Comment