[AMWAY] YoY Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	261,692	241,677	219,119	237,566	224,159	211,518	191,500	5.33%
YoY %	8.28%	10.29%	-7.77%	5.98%	5.98%	10.45%	-	-
Horiz. %	136.65%	126.20%	114.42%	124.06%	117.05%	110.45%	100.00%	-
PBT	23,609	16,555	32,632	45,720	35,637	34,421	28,801	-3.25%
YoY %	42.61%	-49.27%	-28.63%	28.29%	3.53%	19.51%	-	-
Horiz. %	81.97%	57.48%	113.30%	158.74%	123.74%	119.51%	100.00%	-
Tax	-4,689	-4,771	-7,614	-12,448	-9,005	-8,648	-7,295	-7.09%
YoY %	1.72%	37.34%	38.83%	-38.23%	-4.13%	-18.55%	-	-
Horiz. %	64.28%	65.40%	104.37%	170.64%	123.44%	118.55%	100.00%	-
NP	18,920	11,784	25,018	33,272	26,632	25,773	21,506	-2.11%
YoY %	60.56%	-52.90%	-24.81%	24.93%	3.33%	19.84%	-	-
Horiz. %	87.98%	54.79%	116.33%	154.71%	123.84%	119.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,920	11,784	25,019	33,272	26,644	25,776	21,506	-2.11%
YoY %	60.56%	-52.90%	-24.80%	24.88%	3.37%	19.85%	-	-
Horiz. %	87.98%	54.79%	116.33%	154.71%	123.89%	119.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.86%	28.82%	23.33%	27.23%	25.27%	25.12%	25.33%	-
YoY %	-31.09%	23.53%	-14.32%	7.76%	0.60%	-0.83%	-	-
Horiz. %	78.41%	113.78%	92.10%	107.50%	99.76%	99.17%	100.00%	-
Total Cost	242,772	229,893	194,101	204,294	197,527	185,745	169,994	6.11%
YoY %	5.60%	18.44%	-4.99%	3.43%	6.34%	9.27%	-	-
Horiz. %	142.81%	135.24%	114.18%	120.18%	116.20%	109.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,125	216,989	225,208	221,920	218,632	231,786	256,493	-3.49%
YoY %	-4.55%	-3.65%	1.48%	1.50%	-5.68%	-9.63%	-	-
Horiz. %	80.75%	84.60%	87.80%	86.52%	85.24%	90.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	8,219	16,438	16,438	16,438	16,438	64,111	64,123	-28.97%
YoY %	-50.00%	0.00%	0.00%	0.00%	-74.36%	-0.02%	-	-
Horiz. %	12.82%	25.64%	25.64%	25.64%	25.64%	99.98%	100.00%	-
Div Payout %	43.44%	139.50%	65.70%	49.41%	61.70%	248.72%	298.17%	-
YoY %	-68.86%	112.33%	32.97%	-19.92%	-75.19%	-16.58%	-	-
Horiz. %	14.57%	46.79%	22.03%	16.57%	20.69%	83.42%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	207,125	216,989	225,208	221,920	218,632	231,786	256,493	-3.49%
YoY %	-4.55%	-3.65%	1.48%	1.50%	-5.68%	-9.63%	-	-
Horiz. %	80.75%	84.60%	87.80%	86.52%	85.24%	90.37%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,385	164,387	164,418	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	-0.02%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	99.98%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	7.23%	4.88%	11.42%	14.01%	11.88%	12.18%	11.23%	-
YoY %	48.16%	-57.27%	-18.49%	17.93%	-2.46%	8.46%	-	-
Horiz. %	64.38%	43.46%	101.69%	124.76%	105.79%	108.46%	100.00%	-
ROE	9.13%	5.43%	11.11%	14.99%	12.19%	11.12%	8.38%	-
YoY %	68.14%	-51.13%	-25.88%	22.97%	9.62%	32.70%	-	-
Horiz. %	108.95%	64.80%	132.58%	178.88%	145.47%	132.70%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	159.19	147.02	133.30	144.52	136.36	128.67	116.47	5.34%
YoY %	8.28%	10.29%	-7.76%	5.98%	5.98%	10.47%	-	-
Horiz. %	136.68%	126.23%	114.45%	124.08%	117.08%	110.47%	100.00%	-
EPS	11.51	7.17	15.22	20.24	16.20	15.68	13.08	-2.10%
YoY %	60.53%	-52.89%	-24.80%	24.94%	3.32%	19.88%	-	-
Horiz. %	88.00%	54.82%	116.36%	154.74%	123.85%	119.88%	100.00%	-
DPS	5.00	10.00	10.00	10.00	10.00	39.00	39.00	-28.96%
YoY %	-50.00%	0.00%	0.00%	0.00%	-74.36%	0.00%	-	-
Horiz. %	12.82%	25.64%	25.64%	25.64%	25.64%	100.00%	100.00%	-
NAPS	1.26	1.32	1.37	1.35	1.33	1.41	1.56	-3.49%
YoY %	-4.55%	-3.65%	1.48%	1.50%	-5.67%	-9.62%	-	-
Horiz. %	80.77%	84.62%	87.82%	86.54%	85.26%	90.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	159.18	147.01	133.28	144.50	136.35	128.66	116.48	5.33%
YoY %	8.28%	10.30%	-7.76%	5.98%	5.98%	10.46%	-	-
Horiz. %	136.66%	126.21%	114.42%	124.06%	117.06%	110.46%	100.00%	-
EPS	11.51	7.17	15.22	20.24	16.21	15.68	13.08	-2.10%
YoY %	60.53%	-52.89%	-24.80%	24.86%	3.38%	19.88%	-	-
Horiz. %	88.00%	54.82%	116.36%	154.74%	123.93%	119.88%	100.00%	-
DPS	5.00	10.00	10.00	10.00	10.00	39.00	39.00	-28.96%
YoY %	-50.00%	0.00%	0.00%	0.00%	-74.36%	0.00%	-	-
Horiz. %	12.82%	25.64%	25.64%	25.64%	25.64%	100.00%	100.00%	-
NAPS	1.2599	1.3199	1.3699	1.3499	1.3299	1.4099	1.5602	-3.49%
YoY %	-4.55%	-3.65%	1.48%	1.50%	-5.67%	-9.63%	-	-
Horiz. %	80.75%	84.60%	87.80%	86.52%	85.24%	90.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
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	5.33	6.75	8.82	8.32	8.07	6.75	6.83	-4.04%
YoY %	-21.04%	-23.47%	6.01%	3.10%	19.56%	-1.17%	-	-
Horiz. %	78.04%	98.83%	129.14%	121.82%	118.16%	98.83%	100.00%	-
P/EPS	73.77	138.52	77.27	59.39	67.87	55.36	60.78	3.27%
YoY %	-46.74%	79.27%	30.11%	-12.49%	22.60%	-8.92%	-	-
Horiz. %	121.37%	227.90%	127.13%	97.71%	111.67%	91.08%	100.00%	-
EY	1.36	0.72	1.29	1.68	1.47	1.81	1.65	-3.16%
YoY %	88.89%	-44.19%	-23.21%	14.29%	-18.78%	9.70%	-	-
Horiz. %	82.42%	43.64%	78.18%	101.82%	89.09%	109.70%	100.00%	-
DY	0.59	1.01	0.85	0.83	0.91	4.49	4.91	-29.73%
YoY %	-41.58%	18.82%	2.41%	-8.79%	-79.73%	-8.55%	-	-
Horiz. %	12.02%	20.57%	17.31%	16.90%	18.53%	91.45%	100.00%	-
P/NAPS	6.74	7.52	8.58	8.90	8.27	6.16	5.10	4.75%
YoY %	-10.37%	-12.35%	-3.60%	7.62%	34.25%	20.78%	-	-
Horiz. %	132.16%	147.45%	168.24%	174.51%	162.16%	120.78%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
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	4.71	6.61	8.67	8.65	8.76	7.03	7.07	-6.53%
YoY %	-28.74%	-23.76%	0.23%	-1.26%	24.61%	-0.57%	-	-
Horiz. %	66.62%	93.49%	122.63%	122.35%	123.90%	99.43%	100.00%	-
P/EPS	65.16	135.59	75.95	61.76	73.67	57.65	63.00	0.56%
YoY %	-51.94%	78.53%	22.98%	-16.17%	27.79%	-8.49%	-	-
Horiz. %	103.43%	215.22%	120.56%	98.03%	116.94%	91.51%	100.00%	-
EY	1.53	0.74	1.32	1.62	1.36	1.73	1.59	-0.63%
YoY %	106.76%	-43.94%	-18.52%	19.12%	-21.39%	8.81%	-	-
Horiz. %	96.23%	46.54%	83.02%	101.89%	85.53%	108.81%	100.00%	-
DY	0.67	1.03	0.87	0.80	0.84	4.31	4.73	-27.77%
YoY %	-34.95%	18.39%	8.75%	-4.76%	-80.51%	-8.88%	-	-
Horiz. %	14.16%	21.78%	18.39%	16.91%	17.76%	91.12%	100.00%	-
P/NAPS	5.95	7.36	8.44	9.26	8.98	6.41	5.28	2.00%
YoY %	-19.16%	-12.80%	-8.86%	3.12%	40.09%	21.40%	-	-
Horiz. %	112.69%	139.39%	159.85%	175.38%	170.08%	121.40%	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