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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.37%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 195,359 203,863 205,429 224,159 188,684 179,251 182,375 4.69%
PBT 32,042 31,123 38,250 35,637 34,160 29,019 33,552 -3.02%
Tax -8,274 -8,046 -12,055 -9,005 -8,840 -7,458 -8,653 -2.94%
NP 23,768 23,077 26,195 26,632 25,320 21,561 24,899 -3.05%
-
NP to SH 23,760 23,043 26,238 26,644 25,286 21,592 24,934 -3.16%
-
Tax Rate 25.82% 25.85% 31.52% 25.27% 25.88% 25.70% 25.79% -
Total Cost 171,591 180,786 179,234 197,527 163,364 157,690 157,476 5.89%
-
Net Worth 205,482 197,262 228,496 218,632 208,769 198,906 192,331 4.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 16,438 16,438 53,425 16,438 16,438 16,438 14,794 7.28%
Div Payout % 69.19% 71.34% 203.62% 61.70% 65.01% 76.13% 59.34% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 205,482 197,262 228,496 218,632 208,769 198,906 192,331 4.51%
NOSH 164,385 164,385 164,385 164,385 164,385 164,385 164,385 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.17% 11.32% 12.75% 11.88% 13.42% 12.03% 13.65% -
ROE 11.56% 11.68% 11.48% 12.19% 12.11% 10.86% 12.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 118.84 124.02 124.97 136.36 114.78 109.04 110.94 4.69%
EPS 14.46 14.04 15.94 16.20 15.40 13.12 15.15 -3.06%
DPS 10.00 10.00 32.50 10.00 10.00 10.00 9.00 7.28%
NAPS 1.25 1.20 1.39 1.33 1.27 1.21 1.17 4.51%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 118.84 124.02 124.97 136.36 114.78 109.04 110.94 4.69%
EPS 14.46 14.04 15.94 16.20 15.40 13.12 15.15 -3.06%
DPS 10.00 10.00 32.50 10.00 10.00 10.00 9.00 7.28%
NAPS 1.25 1.20 1.39 1.33 1.27 1.21 1.17 4.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
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 10.18 9.11 9.60 8.07 8.45 9.02 8.35 14.13%
P/EPS 83.71 80.61 75.18 67.87 63.06 74.91 61.05 23.44%
EY 1.19 1.24 1.33 1.47 1.59 1.33 1.64 -19.26%
DY 0.83 0.88 2.71 0.91 1.03 1.02 0.97 -9.87%
P/NAPS 9.68 9.42 8.63 8.27 7.64 8.13 7.91 14.42%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
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 10.10 9.82 8.85 8.76 9.50 8.90 8.83 9.38%
P/EPS 83.02 86.89 69.29 73.67 70.86 73.85 64.61 18.21%
EY 1.20 1.15 1.44 1.36 1.41 1.35 1.55 -15.69%
DY 0.83 0.82 2.94 0.84 0.92 1.03 0.92 -6.63%
P/NAPS 9.60 10.15 7.96 8.98 8.58 8.02 8.38 9.49%

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