[AMWAY] YoY 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- 5.37%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 241,677 219,119 237,566 224,159 211,518 191,500 174,874 5.53%
PBT 16,555 32,632 45,720 35,637 34,421 28,801 28,346 -8.56%
Tax -4,771 -7,614 -12,448 -9,005 -8,648 -7,295 -7,861 -7.98%
NP 11,784 25,018 33,272 26,632 25,773 21,506 20,485 -8.80%
-
NP to SH 11,784 25,019 33,272 26,644 25,776 21,506 20,485 -8.80%
-
Tax Rate 28.82% 23.33% 27.23% 25.27% 25.12% 25.33% 27.73% -
Total Cost 229,893 194,101 204,294 197,527 185,745 169,994 154,389 6.85%
-
Net Worth 216,989 225,208 221,920 218,632 231,786 256,493 266,337 -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 16,438 16,438 16,438 16,438 64,111 64,123 44,389 -15.25%
Div Payout % 139.50% 65.70% 49.41% 61.70% 248.72% 298.17% 216.69% -
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 216,989 225,208 221,920 218,632 231,786 256,493 266,337 -3.35%
NOSH 164,385 164,385 164,385 164,385 164,387 164,418 164,406 -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 4.88% 11.42% 14.01% 11.88% 12.18% 11.23% 11.71% -
ROE 5.43% 11.11% 14.99% 12.19% 11.12% 8.38% 7.69% -
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 147.02 133.30 144.52 136.36 128.67 116.47 106.37 5.53%
EPS 7.17 15.22 20.24 16.20 15.68 13.08 12.46 -8.79%
DPS 10.00 10.00 10.00 10.00 39.00 39.00 27.00 -15.25%
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 147.01 133.28 144.50 136.35 128.66 116.48 106.37 5.53%
EPS 7.17 15.22 20.24 16.21 15.68 13.08 12.46 -8.79%
DPS 10.00 10.00 10.00 10.00 39.00 39.00 27.00 -15.25%
NAPS 1.3199 1.3699 1.3499 1.3299 1.4099 1.5602 1.6201 -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 6.75 8.82 8.32 8.07 6.75 6.83 6.95 -0.48%
P/EPS 138.52 77.27 59.39 67.87 55.36 60.78 59.31 15.17%
EY 0.72 1.29 1.68 1.47 1.81 1.65 1.69 -13.25%
DY 1.01 0.85 0.83 0.91 4.49 4.91 3.65 -19.26%
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 6.61 8.67 8.65 8.76 7.03 7.07 6.90 -0.71%
P/EPS 135.59 75.95 61.76 73.67 57.65 63.00 58.91 14.89%
EY 0.74 1.32 1.62 1.36 1.73 1.59 1.70 -12.93%
DY 1.03 0.87 0.80 0.84 4.31 4.73 3.68 -19.11%
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