[AMWAY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.09%
YoY- 8.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 406,808 213,294 834,222 636,788 399,222 203,863 797,523 -36.23%
PBT 69,533 34,316 145,196 108,885 63,165 31,123 137,066 -36.47%
Tax -17,936 -8,859 -36,173 -28,768 -16,320 -8,046 -37,358 -38.76%
NP 51,597 25,457 109,023 80,117 46,845 23,077 99,708 -35.62%
-
NP to SH 51,650 25,508 109,082 80,075 46,803 23,043 99,759 -35.59%
-
Tax Rate 25.79% 25.82% 24.91% 26.42% 25.84% 25.85% 27.26% -
Total Cost 355,211 187,837 725,199 556,671 352,377 180,786 697,815 -36.32%
-
Net Worth 215,345 207,125 235,071 221,920 205,482 197,262 228,496 -3.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 32,877 16,438 102,741 49,315 32,877 16,438 102,741 -53.31%
Div Payout % 63.65% 64.44% 94.19% 61.59% 70.25% 71.34% 102.99% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 215,345 207,125 235,071 221,920 205,482 197,262 228,496 -3.88%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.68% 11.94% 13.07% 12.58% 11.73% 11.32% 12.50% -
ROE 23.98% 12.32% 46.40% 36.08% 22.78% 11.68% 43.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 247.47 129.75 507.48 387.37 242.86 124.02 485.15 -36.23%
EPS 31.39 15.49 66.32 48.74 28.50 14.04 60.65 -35.61%
DPS 20.00 10.00 62.50 30.00 20.00 10.00 62.50 -53.31%
NAPS 1.31 1.26 1.43 1.35 1.25 1.20 1.39 -3.88%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 247.45 129.74 507.43 387.34 242.84 124.00 485.11 -36.23%
EPS 31.42 15.52 66.35 48.71 28.47 14.02 60.68 -35.59%
DPS 20.00 10.00 62.49 30.00 20.00 10.00 62.49 -53.30%
NAPS 1.3099 1.2599 1.4299 1.3499 1.2499 1.1999 1.3899 -3.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 11.90 12.00 12.00 12.02 12.10 11.30 12.00 -
P/RPS 4.81 9.25 2.36 3.10 4.98 9.11 2.47 56.13%
P/EPS 37.87 77.33 18.08 24.68 42.50 80.61 19.77 54.42%
EY 2.64 1.29 5.53 4.05 2.35 1.24 5.06 -35.26%
DY 1.68 0.83 5.21 2.50 1.65 0.88 5.21 -53.07%
P/NAPS 9.08 9.52 8.39 8.90 9.68 9.42 8.63 3.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 07/05/14 25/02/14 07/11/13 29/08/13 29/05/13 20/02/13 -
Price 11.88 11.90 12.00 12.50 12.00 12.18 11.06 -
P/RPS 4.80 9.17 2.36 3.23 4.94 9.82 2.28 64.48%
P/EPS 37.81 76.69 18.08 25.66 42.15 86.89 18.22 62.91%
EY 2.64 1.30 5.53 3.90 2.37 1.15 5.49 -38.70%
DY 1.68 0.84 5.21 2.40 1.67 0.82 5.65 -55.54%
P/NAPS 9.07 9.44 8.39 9.26 9.60 10.15 7.96 9.11%

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