[AMWAY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.55%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,019,944 813,616 798,444 735,870 683,850 687,610 634,260 8.23%
PBT 126,680 139,066 126,330 126,358 106,026 104,666 96,390 4.65%
Tax -32,546 -35,872 -32,640 -32,596 -27,452 -27,750 -25,034 4.46%
NP 94,134 103,194 93,690 93,762 78,574 76,916 71,356 4.72%
-
NP to SH 93,946 103,300 93,606 93,756 78,560 76,992 71,356 4.68%
-
Tax Rate 25.69% 25.79% 25.84% 25.80% 25.89% 26.51% 25.97% -
Total Cost 925,810 710,422 704,754 642,108 605,276 610,694 562,904 8.64%
-
Net Worth 220,276 215,345 205,482 208,769 220,230 250,166 256,486 -2.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 65,754 65,754 65,754 65,754 59,166 59,249 46,036 6.11%
Div Payout % 69.99% 63.65% 70.25% 70.13% 75.31% 76.96% 64.52% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 220,276 215,345 205,482 208,769 220,230 250,166 256,486 -2.50%
NOSH 164,385 164,385 164,385 164,385 164,351 164,583 164,414 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.23% 12.68% 11.73% 12.74% 11.49% 11.19% 11.25% -
ROE 42.65% 47.97% 45.55% 44.91% 35.67% 30.78% 27.82% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 620.46 494.94 485.71 447.65 416.09 417.79 385.77 8.23%
EPS 57.26 62.78 57.00 57.04 47.80 46.78 43.40 4.72%
DPS 40.00 40.00 40.00 40.00 36.00 36.00 28.00 6.12%
NAPS 1.34 1.31 1.25 1.27 1.34 1.52 1.56 -2.50%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 620.40 494.90 485.67 447.61 415.97 418.25 385.80 8.23%
EPS 57.14 62.83 56.94 57.03 47.79 46.83 43.40 4.68%
DPS 40.00 40.00 40.00 40.00 35.99 36.04 28.00 6.12%
NAPS 1.3399 1.3099 1.2499 1.2699 1.3396 1.5217 1.5601 -2.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 10.72 11.90 12.10 9.70 9.50 7.95 7.15 -
P/RPS 1.73 2.40 2.49 2.17 2.28 1.90 1.85 -1.11%
P/EPS 18.76 18.94 21.25 17.01 19.87 16.99 16.47 2.19%
EY 5.33 5.28 4.71 5.88 5.03 5.88 6.07 -2.14%
DY 3.73 3.36 3.31 4.12 3.79 4.53 3.92 -0.82%
P/NAPS 8.00 9.08 9.68 7.64 7.09 5.23 4.58 9.73%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 13/08/14 29/08/13 27/08/12 10/08/11 05/08/10 19/08/09 -
Price 10.18 11.88 12.00 10.90 9.00 8.00 7.30 -
P/RPS 1.64 2.40 2.47 2.43 2.16 1.91 1.89 -2.33%
P/EPS 17.81 18.91 21.07 19.11 18.83 17.10 16.82 0.95%
EY 5.61 5.29 4.75 5.23 5.31 5.85 5.95 -0.97%
DY 3.93 3.37 3.33 3.67 4.00 4.50 3.84 0.38%
P/NAPS 7.60 9.07 9.60 8.58 6.72 5.26 4.68 8.41%

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