[AMWAY] YoY TTM 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- 1.45%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,003,878 964,497 843,653 822,135 742,306 716,683 675,574 6.81%
PBT 64,140 150,339 148,389 139,170 122,637 114,157 95,241 -6.37%
Tax -19,003 -39,110 -36,986 -37,946 -31,390 -32,349 -25,363 -4.69%
NP 45,137 111,229 111,403 101,224 91,247 81,808 69,878 -7.01%
-
NP to SH 45,137 111,231 111,547 101,211 91,298 81,750 69,892 -7.02%
-
Tax Rate 29.63% 26.01% 24.93% 27.27% 25.60% 28.34% 26.63% -
Total Cost 958,741 853,268 732,250 720,911 651,059 634,875 605,696 7.94%
-
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 65,754 90,412 102,741 102,741 110,120 108,472 82,308 -3.67%
Div Payout % 145.68% 81.28% 92.11% 101.51% 120.62% 132.69% 117.77% -
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 4.50% 11.53% 13.20% 12.31% 12.29% 11.41% 10.34% -
ROE 22.69% 49.03% 53.85% 51.31% 45.90% 37.65% 28.53% -
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 610.68 586.73 513.22 500.13 451.56 435.65 408.10 6.94%
EPS 27.46 67.66 67.86 61.57 55.54 49.69 42.22 -6.91%
DPS 40.00 55.00 62.50 62.50 67.00 66.00 50.00 -3.64%
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 610.63 586.68 513.17 500.08 451.52 435.94 410.93 6.81%
EPS 27.46 67.66 67.85 61.56 55.53 49.73 42.51 -7.01%
DPS 40.00 55.00 62.49 62.49 66.98 65.98 50.07 -3.66%
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 1.56 1.88 2.34 2.26 2.18 2.02 1.79 -2.26%
P/EPS 34.67 16.29 17.68 18.35 17.72 17.71 17.34 12.22%
EY 2.88 6.14 5.65 5.45 5.64 5.65 5.77 -10.92%
DY 4.20 4.99 5.21 5.53 6.81 7.50 6.83 -7.77%
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 1.51 1.84 2.32 2.44 2.15 2.23 1.83 -3.14%
P/EPS 33.51 15.96 17.54 19.78 17.47 19.58 17.65 11.26%
EY 2.98 6.27 5.70 5.05 5.73 5.11 5.67 -10.15%
DY 4.35 5.09 5.25 5.13 6.91 6.78 6.71 -6.96%
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