[AMWAY] YoY TTM 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- 6.65%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,104,779 981,526 823,361 842,217 774,469 737,547 707,203 7.71%
PBT 67,838 112,344 138,476 147,135 132,368 115,449 103,467 -6.78%
Tax -19,614 -30,260 -32,955 -40,823 -33,956 -32,081 -27,123 -5.25%
NP 48,224 82,084 105,521 106,312 98,412 83,368 76,344 -7.36%
-
NP to SH 48,224 82,084 105,675 106,313 98,456 83,372 76,281 -7.35%
-
Tax Rate 28.91% 26.94% 23.80% 27.75% 25.65% 27.79% 26.21% -
Total Cost 1,056,555 899,442 717,840 735,905 676,057 654,179 630,859 8.96%
-
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 49,315 90,412 102,969 102,741 64,110 108,491 105,280 -11.86%
Div Payout % 102.26% 110.15% 97.44% 96.64% 65.12% 130.13% 138.02% -
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 4.37% 8.36% 12.82% 12.62% 12.71% 11.30% 10.80% -
ROE 23.28% 37.83% 46.92% 47.91% 45.03% 35.97% 29.74% -
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 672.07 597.09 500.87 512.34 471.13 448.66 430.12 7.71%
EPS 29.34 49.93 64.28 64.67 59.89 50.72 46.39 -7.34%
DPS 30.00 55.00 62.50 62.50 39.00 66.00 64.00 -11.85%
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 672.07 597.09 500.87 512.34 471.13 448.67 430.21 7.71%
EPS 29.34 49.93 64.28 64.67 59.89 50.72 46.40 -7.34%
DPS 30.00 55.00 62.50 62.50 39.00 66.00 64.04 -11.86%
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 1.26 1.66 2.35 2.35 2.33 1.93 1.85 -6.19%
P/EPS 28.94 19.89 18.29 18.59 18.37 17.11 17.14 9.11%
EY 3.46 5.03 5.47 5.38 5.44 5.84 5.84 -8.34%
DY 3.53 5.54 5.31 5.20 3.55 7.60 8.05 -12.82%
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 1.12 1.63 2.31 2.44 2.53 2.01 1.92 -8.58%
P/EPS 25.57 19.47 17.98 19.33 19.94 17.82 17.76 6.25%
EY 3.91 5.14 5.56 5.17 5.02 5.61 5.63 -5.89%
DY 4.00 5.66 5.41 5.00 3.27 7.30 7.77 -10.46%
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