[AMWAY] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.18%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 305,941 321,987 213,294 203,863 179,251 172,763 175,489 9.69%
PBT 24,863 50,041 34,316 31,123 29,019 27,368 22,360 1.78%
Tax -6,816 -13,203 -8,859 -8,046 -7,458 -7,095 -5,623 3.25%
NP 18,047 36,838 25,457 23,077 21,561 20,273 16,737 1.26%
-
NP to SH 18,047 36,744 25,508 23,043 21,592 20,284 16,852 1.14%
-
Tax Rate 27.41% 26.38% 25.82% 25.85% 25.70% 25.92% 25.15% -
Total Cost 287,894 285,149 187,837 180,786 157,690 152,490 158,752 10.41%
-
Net Worth 198,906 226,852 207,125 197,262 198,906 217,152 244,999 -3.41%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,219 16,438 16,438 16,438 16,438 14,805 14,898 -9.42%
Div Payout % 45.54% 44.74% 64.44% 71.34% 76.13% 72.99% 88.41% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 198,906 226,852 207,125 197,262 198,906 217,152 244,999 -3.41%
NOSH 164,385 164,385 164,385 164,385 164,385 164,509 165,540 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.90% 11.44% 11.94% 11.32% 12.03% 11.73% 9.54% -
ROE 9.07% 16.20% 12.32% 11.68% 10.86% 9.34% 6.88% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 186.11 195.87 129.75 124.02 109.04 105.02 106.01 9.82%
EPS 10.98 22.41 15.49 14.04 13.12 12.33 10.18 1.26%
DPS 5.00 10.00 10.00 10.00 10.00 9.00 9.00 -9.32%
NAPS 1.21 1.38 1.26 1.20 1.21 1.32 1.48 -3.29%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 186.10 195.86 129.74 124.00 109.03 105.09 106.75 9.69%
EPS 10.98 22.35 15.52 14.02 13.13 12.34 10.25 1.15%
DPS 5.00 10.00 10.00 10.00 10.00 9.01 9.06 -9.42%
NAPS 1.2099 1.3799 1.2599 1.1999 1.2099 1.3209 1.4903 -3.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 9.52 11.02 12.00 11.30 9.84 8.80 7.32 -
P/RPS 5.12 5.63 9.25 9.11 9.02 8.38 6.91 -4.86%
P/EPS 86.72 49.30 77.33 80.61 74.91 71.37 71.91 3.16%
EY 1.15 2.03 1.29 1.24 1.33 1.40 1.39 -3.10%
DY 0.53 0.91 0.83 0.88 1.02 1.02 1.23 -13.08%
P/NAPS 7.87 7.99 9.52 9.42 8.13 6.67 4.95 8.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 15/05/15 07/05/14 29/05/13 30/05/12 11/05/11 19/05/10 -
Price 9.20 10.80 11.90 12.18 9.70 9.73 7.45 -
P/RPS 4.94 5.51 9.17 9.82 8.90 9.27 7.03 -5.70%
P/EPS 83.80 48.32 76.69 86.89 73.85 78.91 73.18 2.28%
EY 1.19 2.07 1.30 1.15 1.35 1.27 1.37 -2.31%
DY 0.54 0.93 0.84 0.82 1.03 0.92 1.21 -12.57%
P/NAPS 7.60 7.83 9.44 10.15 8.02 7.37 5.03 7.11%

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