[AMWAY] YoY 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- 40.03%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 261,692 241,677 219,119 237,566 224,159 211,518 191,500 5.33%
PBT 23,609 16,555 32,632 45,720 35,637 34,421 28,801 -3.25%
Tax -4,689 -4,771 -7,614 -12,448 -9,005 -8,648 -7,295 -7.09%
NP 18,920 11,784 25,018 33,272 26,632 25,773 21,506 -2.11%
-
NP to SH 18,920 11,784 25,019 33,272 26,644 25,776 21,506 -2.11%
-
Tax Rate 19.86% 28.82% 23.33% 27.23% 25.27% 25.12% 25.33% -
Total Cost 242,772 229,893 194,101 204,294 197,527 185,745 169,994 6.11%
-
Net Worth 207,125 216,989 225,208 221,920 218,632 231,786 256,493 -3.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,219 16,438 16,438 16,438 16,438 64,111 64,123 -28.97%
Div Payout % 43.44% 139.50% 65.70% 49.41% 61.70% 248.72% 298.17% -
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 207,125 216,989 225,208 221,920 218,632 231,786 256,493 -3.49%
NOSH 164,385 164,385 164,385 164,385 164,385 164,387 164,418 -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 7.23% 4.88% 11.42% 14.01% 11.88% 12.18% 11.23% -
ROE 9.13% 5.43% 11.11% 14.99% 12.19% 11.12% 8.38% -
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 159.19 147.02 133.30 144.52 136.36 128.67 116.47 5.34%
EPS 11.51 7.17 15.22 20.24 16.20 15.68 13.08 -2.10%
DPS 5.00 10.00 10.00 10.00 10.00 39.00 39.00 -28.96%
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 159.19 147.02 133.30 144.52 136.36 128.67 116.49 5.33%
EPS 11.51 7.17 15.22 20.24 16.20 15.68 13.08 -2.10%
DPS 5.00 10.00 10.00 10.00 10.00 39.00 39.01 -28.97%
NAPS 1.26 1.32 1.37 1.35 1.33 1.41 1.5603 -3.49%
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 5.33 6.75 8.82 8.32 8.07 6.75 6.83 -4.04%
P/EPS 73.77 138.52 77.27 59.39 67.87 55.36 60.78 3.27%
EY 1.36 0.72 1.29 1.68 1.47 1.81 1.65 -3.16%
DY 0.59 1.01 0.85 0.83 0.91 4.49 4.91 -29.73%
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 4.71 6.61 8.67 8.65 8.76 7.03 7.07 -6.53%
P/EPS 65.16 135.59 75.95 61.76 73.67 57.65 63.00 0.56%
EY 1.53 0.74 1.32 1.62 1.36 1.73 1.59 -0.63%
DY 0.67 1.03 0.87 0.80 0.84 4.31 4.73 -27.77%
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