[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	798,444	815,452	797,523	789,458	735,870	717,004	735,818	5.60%
YoY %	-2.09%	2.25%	1.02%	7.28%	2.63%	-2.56%	-	-
Horiz. %	108.51%	110.82%	108.39%	107.29%	100.01%	97.44%	100.00%	-
PBT	126,330	124,492	137,066	131,754	126,358	116,076	120,986	2.92%
YoY %	1.48%	-9.17%	4.03%	4.27%	8.86%	-4.06%	-	-
Horiz. %	104.42%	102.90%	113.29%	108.90%	104.44%	95.94%	100.00%	-
Tax	-32,640	-32,184	-37,358	-33,737	-32,596	-29,832	-31,027	3.43%
YoY %	-1.42%	13.85%	-10.73%	-3.50%	-9.27%	3.85%	-	-
Horiz. %	105.20%	103.73%	120.40%	108.73%	105.06%	96.15%	100.00%	-
NP	93,690	92,308	99,708	98,017	93,762	86,244	89,959	2.74%
YoY %	1.50%	-7.42%	1.73%	4.54%	8.72%	-4.13%	-	-
Horiz. %	104.15%	102.61%	110.84%	108.96%	104.23%	95.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,606	92,172	99,759	98,028	93,756	86,368	89,990	2.66%
YoY %	1.56%	-7.61%	1.77%	4.56%	8.55%	-4.02%	-	-
Horiz. %	104.02%	102.42%	110.86%	108.93%	104.18%	95.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	25.85%	27.26%	25.61%	25.80%	25.70%	25.65%	-
YoY %	-0.04%	-5.17%	6.44%	-0.74%	0.39%	0.19%	-	-
Horiz. %	100.74%	100.78%	106.28%	99.84%	100.58%	100.19%	100.00%	-
Total Cost	704,754	723,144	697,815	691,441	642,108	630,760	645,859	5.99%
YoY %	-2.54%	3.63%	0.92%	7.68%	1.80%	-2.34%	-	-
Horiz. %	109.12%	111.97%	108.04%	107.06%	99.42%	97.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,482	197,262	228,496	218,632	208,769	198,906	192,331	4.51%
YoY %	4.17%	-13.67%	4.51%	4.72%	4.96%	3.42%	-	-
Horiz. %	106.84%	102.56%	118.80%	113.67%	108.55%	103.42%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	65,754	65,754	102,741	65,754	65,754	65,754	108,494	-28.40%
YoY %	0.00%	-36.00%	56.25%	0.00%	0.00%	-39.39%	-	-
Horiz. %	60.61%	60.61%	94.70%	60.61%	60.61%	60.61%	100.00%	-
Div Payout %	70.25%	71.34%	102.99%	67.08%	70.13%	76.13%	120.56%	-
YoY %	-1.53%	-30.73%	53.53%	-4.35%	-7.88%	-36.85%	-	-
Horiz. %	58.27%	59.17%	85.43%	55.64%	58.17%	63.15%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	205,482	197,262	228,496	218,632	208,769	198,906	192,331	4.51%
YoY %	4.17%	-13.67%	4.51%	4.72%	4.96%	3.42%	-	-
Horiz. %	106.84%	102.56%	118.80%	113.67%	108.55%	103.42%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,385	164,385	164,385	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	11.73%	11.32%	12.50%	12.42%	12.74%	12.03%	12.23%	-
YoY %	3.62%	-9.44%	0.64%	-2.51%	5.90%	-1.64%	-	-
Horiz. %	95.91%	92.56%	102.21%	101.55%	104.17%	98.36%	100.00%	-
ROE	45.55%	46.73%	43.66%	44.84%	44.91%	43.42%	46.79%	-
YoY %	-2.53%	7.03%	-2.63%	-0.16%	3.43%	-7.20%	-	-
Horiz. %	97.35%	99.87%	93.31%	95.83%	95.98%	92.80%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	485.71	496.06	485.15	480.25	447.65	436.17	447.62	5.60%
YoY %	-2.09%	2.25%	1.02%	7.28%	2.63%	-2.56%	-	-
Horiz. %	108.51%	110.82%	108.38%	107.29%	100.01%	97.44%	100.00%	-
EPS	57.00	56.16	60.65	59.63	57.04	52.48	54.72	2.76%
YoY %	1.50%	-7.40%	1.71%	4.54%	8.69%	-4.09%	-	-
Horiz. %	104.17%	102.63%	110.84%	108.97%	104.24%	95.91%	100.00%	-
DPS	40.00	40.00	62.50	40.00	40.00	40.00	66.00	-28.40%
YoY %	0.00%	-36.00%	56.25%	0.00%	0.00%	-39.39%	-	-
Horiz. %	60.61%	60.61%	94.70%	60.61%	60.61%	60.61%	100.00%	-
NAPS	1.25	1.20	1.39	1.33	1.27	1.21	1.17	4.51%
YoY %	4.17%	-13.67%	4.51%	4.72%	4.96%	3.42%	-	-
Horiz. %	106.84%	102.56%	118.80%	113.68%	108.55%	103.42%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	485.71	496.06	485.15	480.25	447.65	436.17	447.62	5.60%
YoY %	-2.09%	2.25%	1.02%	7.28%	2.63%	-2.56%	-	-
Horiz. %	108.51%	110.82%	108.38%	107.29%	100.01%	97.44%	100.00%	-
EPS	57.00	56.16	60.65	59.63	57.04	52.48	54.72	2.76%
YoY %	1.50%	-7.40%	1.71%	4.54%	8.69%	-4.09%	-	-
Horiz. %	104.17%	102.63%	110.84%	108.97%	104.24%	95.91%	100.00%	-
DPS	40.00	40.00	62.50	40.00	40.00	40.00	66.00	-28.40%
YoY %	0.00%	-36.00%	56.25%	0.00%	0.00%	-39.39%	-	-
Horiz. %	60.61%	60.61%	94.70%	60.61%	60.61%	60.61%	100.00%	-
NAPS	1.25	1.20	1.39	1.33	1.27	1.21	1.17	4.51%
YoY %	4.17%	-13.67%	4.51%	4.72%	4.96%	3.42%	-	-
Horiz. %	106.84%	102.56%	118.80%	113.68%	108.55%	103.42%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	12.10	11.30	12.00	11.00	9.70	9.84	9.26	-
P/RPS	2.49	2.28	2.47	2.29	2.17	2.26	2.07	13.11%
YoY %	9.21%	-7.69%	7.86%	5.53%	-3.98%	9.18%	-	-
Horiz. %	120.29%	110.14%	119.32%	110.63%	104.83%	109.18%	100.00%	-
P/EPS	21.25	20.15	19.77	18.45	17.01	18.73	16.92	16.42%
YoY %	5.46%	1.92%	7.15%	8.47%	-9.18%	10.70%	-	-
Horiz. %	125.59%	119.09%	116.84%	109.04%	100.53%	110.70%	100.00%	-
EY	4.71	4.96	5.06	5.42	5.88	5.34	5.91	-14.05%
YoY %	-5.04%	-1.98%	-6.64%	-7.82%	10.11%	-9.64%	-	-
Horiz. %	79.70%	83.93%	85.62%	91.71%	99.49%	90.36%	100.00%	-
DY	3.31	3.54	5.21	3.64	4.12	4.07	7.13	-40.07%
YoY %	-6.50%	-32.05%	43.13%	-11.65%	1.23%	-42.92%	-	-
Horiz. %	46.42%	49.65%	73.07%	51.05%	57.78%	57.08%	100.00%	-
P/NAPS	9.68	9.42	8.63	8.27	7.64	8.13	7.91	14.42%
YoY %	2.76%	9.15%	4.35%	8.25%	-6.03%	2.78%	-	-
Horiz. %	122.38%	119.09%	109.10%	104.55%	96.59%	102.78%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/05/13	20/02/13	14/11/12	27/08/12	30/05/12	15/02/12	-
Price	12.00	12.18	11.06	11.94	10.90	9.70	9.80	-
P/RPS	2.47	2.46	2.28	2.49	2.43	2.22	2.19	8.35%
YoY %	0.41%	7.89%	-8.43%	2.47%	9.46%	1.37%	-	-
Horiz. %	112.79%	112.33%	104.11%	113.70%	110.96%	101.37%	100.00%	-
P/EPS	21.07	21.72	18.22	20.02	19.11	18.46	17.90	11.49%
YoY %	-2.99%	19.21%	-8.99%	4.76%	3.52%	3.13%	-	-
Horiz. %	117.71%	121.34%	101.79%	111.84%	106.76%	103.13%	100.00%	-
EY	4.75	4.60	5.49	4.99	5.23	5.42	5.59	-10.29%
YoY %	3.26%	-16.21%	10.02%	-4.59%	-3.51%	-3.04%	-	-
Horiz. %	84.97%	82.29%	98.21%	89.27%	93.56%	96.96%	100.00%	-
DY	3.33	3.28	5.65	3.35	3.67	4.12	6.73	-37.46%
YoY %	1.52%	-41.95%	68.66%	-8.72%	-10.92%	-38.78%	-	-
Horiz. %	49.48%	48.74%	83.95%	49.78%	54.53%	61.22%	100.00%	-
P/NAPS	9.60	10.15	7.96	8.98	8.58	8.02	8.38	9.49%
YoY %	-5.42%	27.51%	-11.36%	4.66%	6.98%	-4.30%	-	-
Horiz. %	114.56%	121.12%	94.99%	107.16%	102.39%	95.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos