[AMWAY] QoQ Annualized Quarter 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- -7.61%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 834,222 849,050 798,444 815,452 797,523 789,458 735,870 8.69%
PBT 145,196 145,180 126,330 124,492 137,066 131,754 126,358 9.67%
Tax -36,173 -38,357 -32,640 -32,184 -37,358 -33,737 -32,596 7.16%
NP 109,023 106,822 93,690 92,308 99,708 98,017 93,762 10.54%
-
NP to SH 109,082 106,766 93,606 92,172 99,759 98,028 93,756 10.59%
-
Tax Rate 24.91% 26.42% 25.84% 25.85% 27.26% 25.61% 25.80% -
Total Cost 725,199 742,228 704,754 723,144 697,815 691,441 642,108 8.42%
-
Net Worth 235,071 221,920 205,482 197,262 228,496 218,632 208,769 8.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 102,741 65,754 65,754 65,754 102,741 65,754 65,754 34.54%
Div Payout % 94.19% 61.59% 70.25% 71.34% 102.99% 67.08% 70.13% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 235,071 221,920 205,482 197,262 228,496 218,632 208,769 8.20%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.07% 12.58% 11.73% 11.32% 12.50% 12.42% 12.74% -
ROE 46.40% 48.11% 45.55% 46.73% 43.66% 44.84% 44.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 507.48 516.50 485.71 496.06 485.15 480.25 447.65 8.69%
EPS 66.32 64.99 57.00 56.16 60.65 59.63 57.04 10.54%
DPS 62.50 40.00 40.00 40.00 62.50 40.00 40.00 34.54%
NAPS 1.43 1.35 1.25 1.20 1.39 1.33 1.27 8.20%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 507.48 516.50 485.71 496.06 485.15 480.25 447.65 8.69%
EPS 66.32 64.99 57.00 56.16 60.65 59.63 57.04 10.54%
DPS 62.50 40.00 40.00 40.00 62.50 40.00 40.00 34.54%
NAPS 1.43 1.35 1.25 1.20 1.39 1.33 1.27 8.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.00 12.02 12.10 11.30 12.00 11.00 9.70 -
P/RPS 2.36 2.33 2.49 2.28 2.47 2.29 2.17 5.73%
P/EPS 18.08 18.51 21.25 20.15 19.77 18.45 17.01 4.13%
EY 5.53 5.40 4.71 4.96 5.06 5.42 5.88 -3.99%
DY 5.21 3.33 3.31 3.54 5.21 3.64 4.12 16.88%
P/NAPS 8.39 8.90 9.68 9.42 8.63 8.27 7.64 6.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 29/08/13 29/05/13 20/02/13 14/11/12 27/08/12 -
Price 12.00 12.50 12.00 12.18 11.06 11.94 10.90 -
P/RPS 2.36 2.42 2.47 2.46 2.28 2.49 2.43 -1.92%
P/EPS 18.08 19.25 21.07 21.72 18.22 20.02 19.11 -3.61%
EY 5.53 5.20 4.75 4.60 5.49 4.99 5.23 3.77%
DY 5.21 3.20 3.33 3.28 5.65 3.35 3.67 26.23%
P/NAPS 8.39 9.26 9.60 10.15 7.96 8.98 8.58 -1.47%

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