[AMWAY] QoQ 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- -4.3%
YoY- -24.8%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
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 187,985 321,987 229,877 219,119 193,514 213,294 197,434 -3.22%
PBT 13,299 50,041 32,449 32,632 35,217 34,316 36,311 -48.90%
Tax -3,070 -13,203 -9,216 -7,614 -9,077 -8,859 -7,405 -44.48%
NP 10,229 36,838 23,233 25,018 26,140 25,457 28,906 -50.06%
-
NP to SH 10,229 36,744 23,281 25,019 26,142 25,508 29,007 -50.18%
-
Tax Rate 23.08% 26.38% 28.40% 23.33% 25.77% 25.82% 20.39% -
Total Cost 177,756 285,149 206,644 194,101 167,374 187,837 168,528 3.62%
-
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 16,438 16,438 41,096 16,438 16,438 16,438 53,425 -54.52%
Div Payout % 160.71% 44.74% 176.52% 65.70% 62.88% 64.44% 184.18% -
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 5.44% 11.44% 10.11% 11.42% 13.51% 11.94% 14.64% -
ROE 4.64% 16.20% 10.04% 11.11% 12.14% 12.32% 12.34% -
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 114.36 195.87 139.84 133.30 117.72 129.75 120.10 -3.22%
EPS 6.22 22.41 14.13 15.22 15.90 15.49 17.58 -50.07%
DPS 10.00 10.00 25.00 10.00 10.00 10.00 32.50 -54.52%
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 114.35 195.86 139.83 133.28 117.71 129.74 120.09 -3.22%
EPS 6.22 22.35 14.16 15.22 15.90 15.52 17.64 -50.18%
DPS 10.00 10.00 25.00 10.00 10.00 10.00 32.50 -54.52%
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 9.37 5.63 7.44 8.82 10.11 9.25 9.99 -4.19%
P/EPS 172.28 49.30 73.43 77.27 74.83 77.33 68.01 86.14%
EY 0.58 2.03 1.36 1.29 1.34 1.29 1.47 -46.29%
DY 0.93 0.91 2.40 0.85 0.84 0.83 2.71 -51.07%
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 8.90 5.51 7.94 8.67 10.09 9.17 9.99 -7.43%
P/EPS 163.60 48.32 78.38 75.95 74.70 76.69 68.01 79.82%
EY 0.61 2.07 1.28 1.32 1.34 1.30 1.47 -44.45%
DY 0.98 0.93 2.25 0.87 0.84 0.84 2.71 -49.33%
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