[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.04%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,019,944 1,287,948 855,804 834,569 813,616 853,176 834,222 14.38%
PBT 126,680 200,164 134,614 136,220 139,066 137,264 145,196 -8.71%
Tax -32,546 -52,812 -34,766 -34,066 -35,872 -35,436 -36,173 -6.81%
NP 94,134 147,352 99,848 102,153 103,194 101,828 109,023 -9.34%
-
NP to SH 93,946 146,976 99,950 102,225 103,300 102,032 109,082 -9.50%
-
Tax Rate 25.69% 26.38% 25.83% 25.01% 25.79% 25.82% 24.91% -
Total Cost 925,810 1,140,596 755,956 732,416 710,422 751,348 725,199 17.73%
-
Net Worth 220,276 226,852 231,783 225,208 215,345 207,125 235,071 -4.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 65,754 65,754 90,412 65,754 65,754 65,754 102,741 -25.79%
Div Payout % 69.99% 44.74% 90.46% 64.32% 63.65% 64.44% 94.19% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 220,276 226,852 231,783 225,208 215,345 207,125 235,071 -4.25%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.23% 11.44% 11.67% 12.24% 12.68% 11.94% 13.07% -
ROE 42.65% 64.79% 43.12% 45.39% 47.97% 49.26% 46.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 620.46 783.49 520.61 507.69 494.94 519.01 507.48 14.38%
EPS 57.26 89.64 60.74 62.15 62.78 61.96 66.32 -9.35%
DPS 40.00 40.00 55.00 40.00 40.00 40.00 62.50 -25.79%
NAPS 1.34 1.38 1.41 1.37 1.31 1.26 1.43 -4.25%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 620.40 783.42 520.56 507.65 494.90 518.96 507.43 14.38%
EPS 57.14 89.40 60.80 62.18 62.83 62.06 66.35 -9.50%
DPS 40.00 40.00 55.00 40.00 40.00 40.00 62.49 -25.78%
NAPS 1.3399 1.3799 1.4099 1.3699 1.3099 1.2599 1.4299 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 10.72 11.02 10.40 11.76 11.90 12.00 12.00 -
P/RPS 1.73 1.41 2.00 2.32 2.40 2.31 2.36 -18.74%
P/EPS 18.76 12.33 17.10 18.91 18.94 19.33 18.08 2.49%
EY 5.33 8.11 5.85 5.29 5.28 5.17 5.53 -2.43%
DY 3.73 3.63 5.29 3.40 3.36 3.33 5.21 -20.01%
P/NAPS 8.00 7.99 7.38 8.58 9.08 9.52 8.39 -3.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 15/05/15 10/02/15 12/11/14 13/08/14 07/05/14 25/02/14 -
Price 10.18 10.80 11.10 11.56 11.88 11.90 12.00 -
P/RPS 1.64 1.38 2.13 2.28 2.40 2.29 2.36 -21.59%
P/EPS 17.81 12.08 18.26 18.59 18.91 19.17 18.08 -1.00%
EY 5.61 8.28 5.48 5.38 5.29 5.22 5.53 0.96%
DY 3.93 3.70 4.95 3.46 3.37 3.36 5.21 -17.17%
P/NAPS 7.60 7.83 7.87 8.44 9.07 9.44 8.39 -6.39%

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