[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 103.11%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 213,294 834,222 636,788 399,222 203,863 797,523 592,094 -49.40%
PBT 34,316 145,196 108,885 63,165 31,123 137,066 98,816 -50.62%
Tax -8,859 -36,173 -28,768 -16,320 -8,046 -37,358 -25,303 -50.35%
NP 25,457 109,023 80,117 46,845 23,077 99,708 73,513 -50.71%
-
NP to SH 25,508 109,082 80,075 46,803 23,043 99,759 73,521 -50.65%
-
Tax Rate 25.82% 24.91% 26.42% 25.84% 25.85% 27.26% 25.61% -
Total Cost 187,837 725,199 556,671 352,377 180,786 697,815 518,581 -49.21%
-
Net Worth 207,125 235,071 221,920 205,482 197,262 228,496 218,632 -3.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,438 102,741 49,315 32,877 16,438 102,741 49,315 -51.95%
Div Payout % 64.44% 94.19% 61.59% 70.25% 71.34% 102.99% 67.08% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 207,125 235,071 221,920 205,482 197,262 228,496 218,632 -3.54%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.94% 13.07% 12.58% 11.73% 11.32% 12.50% 12.42% -
ROE 12.32% 46.40% 36.08% 22.78% 11.68% 43.66% 33.63% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 129.75 507.48 387.37 242.86 124.02 485.15 360.19 -49.40%
EPS 15.49 66.32 48.74 28.50 14.04 60.65 44.72 -50.71%
DPS 10.00 62.50 30.00 20.00 10.00 62.50 30.00 -51.95%
NAPS 1.26 1.43 1.35 1.25 1.20 1.39 1.33 -3.54%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 129.74 507.43 387.34 242.84 124.00 485.11 360.15 -49.40%
EPS 15.52 66.35 48.71 28.47 14.02 60.68 44.72 -50.64%
DPS 10.00 62.49 30.00 20.00 10.00 62.49 30.00 -51.95%
NAPS 1.2599 1.4299 1.3499 1.2499 1.1999 1.3899 1.3299 -3.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 12.00 12.00 12.02 12.10 11.30 12.00 11.00 -
P/RPS 9.25 2.36 3.10 4.98 9.11 2.47 3.05 109.66%
P/EPS 77.33 18.08 24.68 42.50 80.61 19.77 24.59 114.79%
EY 1.29 5.53 4.05 2.35 1.24 5.06 4.07 -53.54%
DY 0.83 5.21 2.50 1.65 0.88 5.21 2.73 -54.81%
P/NAPS 9.52 8.39 8.90 9.68 9.42 8.63 8.27 9.84%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 25/02/14 07/11/13 29/08/13 29/05/13 20/02/13 14/11/12 -
Price 11.90 12.00 12.50 12.00 12.18 11.06 11.94 -
P/RPS 9.17 2.36 3.23 4.94 9.82 2.28 3.31 97.37%
P/EPS 76.69 18.08 25.66 42.15 86.89 18.22 26.70 102.19%
EY 1.30 5.53 3.90 2.37 1.15 5.49 3.75 -50.68%
DY 0.84 5.21 2.40 1.67 0.82 5.65 2.51 -51.82%
P/NAPS 9.44 8.39 9.26 9.60 10.15 7.96 8.98 3.38%

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