[AMWAY] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.89%
YoY- 23.37%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 958,968 841,808 828,810 761,828 717,529 690,577 674,636 6.03%
PBT 128,421 151,564 137,052 131,152 109,829 103,012 119,762 1.16%
Tax -33,103 -37,789 -37,380 -33,599 -30,728 -27,689 -31,718 0.71%
NP 95,318 113,775 99,672 97,553 79,101 75,323 88,044 1.33%
-
NP to SH 95,318 113,929 99,685 97,588 79,102 75,260 88,044 1.33%
-
Tax Rate 25.78% 24.93% 27.27% 25.62% 27.98% 26.88% 26.48% -
Total Cost 863,650 728,033 729,138 664,275 638,428 615,254 586,592 6.65%
-
Net Worth 220,276 215,345 205,482 208,769 220,005 249,045 256,470 -2.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 90,412 102,741 102,741 111,783 108,503 85,546 82,192 1.60%
Div Payout % 94.85% 90.18% 103.07% 114.55% 137.17% 113.67% 93.35% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 220,276 215,345 205,482 208,769 220,005 249,045 256,470 -2.50%
NOSH 164,385 164,385 164,385 164,385 164,183 163,845 164,404 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.94% 13.52% 12.03% 12.81% 11.02% 10.91% 13.05% -
ROE 43.27% 52.91% 48.51% 46.74% 35.95% 30.22% 34.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 583.36 512.09 504.19 463.44 437.03 421.48 410.35 6.03%
EPS 57.98 69.31 60.64 59.37 48.18 45.93 53.55 1.33%
DPS 55.00 62.50 62.50 68.00 66.00 52.00 50.00 1.60%
NAPS 1.34 1.31 1.25 1.27 1.34 1.52 1.56 -2.50%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 583.31 512.05 504.14 463.40 436.45 420.06 410.36 6.03%
EPS 57.98 69.30 60.64 59.36 48.12 45.78 53.55 1.33%
DPS 55.00 62.49 62.49 67.99 66.00 52.04 50.00 1.60%
NAPS 1.3399 1.3099 1.2499 1.2699 1.3382 1.5149 1.56 -2.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 10.72 11.90 12.10 9.70 9.50 7.95 7.15 -
P/RPS 1.84 2.32 2.40 2.09 2.17 1.89 1.74 0.93%
P/EPS 18.49 17.17 19.95 16.34 19.72 17.31 13.35 5.57%
EY 5.41 5.82 5.01 6.12 5.07 5.78 7.49 -5.27%
DY 5.13 5.25 5.17 7.01 6.95 6.54 6.99 -5.02%
P/NAPS 8.00 9.08 9.68 7.64 7.09 5.23 4.58 9.73%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 13/08/14 29/08/13 27/08/12 10/08/11 05/08/10 19/08/09 -
Price 10.18 11.88 12.00 10.90 9.00 8.00 7.30 -
P/RPS 1.75 2.32 2.38 2.35 2.06 1.90 1.78 -0.28%
P/EPS 17.56 17.14 19.79 18.36 18.68 17.42 13.63 4.31%
EY 5.70 5.83 5.05 5.45 5.35 5.74 7.34 -4.12%
DY 5.40 5.26 5.21 6.24 7.33 6.50 6.85 -3.88%
P/NAPS 7.60 9.07 9.60 8.58 6.72 5.26 4.68 8.41%

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