[AMWAY] YoY Annualized 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- 1.56%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,149,624 1,019,944 813,616 798,444 735,870 683,850 687,610 8.93%
PBT 69,612 126,680 139,066 126,330 126,358 106,026 104,666 -6.56%
Tax -21,158 -32,546 -35,872 -32,640 -32,596 -27,452 -27,750 -4.41%
NP 48,454 94,134 103,194 93,690 93,762 78,574 76,916 -7.40%
-
NP to SH 48,454 93,946 103,300 93,606 93,756 78,560 76,992 -7.42%
-
Tax Rate 30.39% 25.69% 25.79% 25.84% 25.80% 25.89% 26.51% -
Total Cost 1,101,170 925,810 710,422 704,754 642,108 605,276 610,694 10.31%
-
Net Worth 197,262 220,276 215,345 205,482 208,769 220,230 250,166 -3.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 32,877 65,754 65,754 65,754 65,754 59,166 59,249 -9.34%
Div Payout % 67.85% 69.99% 63.65% 70.25% 70.13% 75.31% 76.96% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 197,262 220,276 215,345 205,482 208,769 220,230 250,166 -3.87%
NOSH 164,385 164,385 164,385 164,385 164,385 164,351 164,583 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.21% 9.23% 12.68% 11.73% 12.74% 11.49% 11.19% -
ROE 24.56% 42.65% 47.97% 45.55% 44.91% 35.67% 30.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 699.35 620.46 494.94 485.71 447.65 416.09 417.79 8.95%
EPS 29.48 57.26 62.78 57.00 57.04 47.80 46.78 -7.40%
DPS 20.00 40.00 40.00 40.00 40.00 36.00 36.00 -9.32%
NAPS 1.20 1.34 1.31 1.25 1.27 1.34 1.52 -3.85%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 699.28 620.40 494.90 485.67 447.61 415.97 418.25 8.93%
EPS 29.47 57.14 62.83 56.94 57.03 47.79 46.83 -7.42%
DPS 20.00 40.00 40.00 40.00 40.00 35.99 36.04 -9.34%
NAPS 1.1999 1.3399 1.3099 1.2499 1.2699 1.3396 1.5217 -3.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.90 10.72 11.90 12.10 9.70 9.50 7.95 -
P/RPS 1.27 1.73 2.40 2.49 2.17 2.28 1.90 -6.48%
P/EPS 30.19 18.76 18.94 21.25 17.01 19.87 16.99 10.04%
EY 3.31 5.33 5.28 4.71 5.88 5.03 5.88 -9.12%
DY 2.25 3.73 3.36 3.31 4.12 3.79 4.53 -10.99%
P/NAPS 7.42 8.00 9.08 9.68 7.64 7.09 5.23 5.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 19/08/15 13/08/14 29/08/13 27/08/12 10/08/11 05/08/10 -
Price 8.96 10.18 11.88 12.00 10.90 9.00 8.00 -
P/RPS 1.28 1.64 2.40 2.47 2.43 2.16 1.91 -6.44%
P/EPS 30.40 17.81 18.91 21.07 19.11 18.83 17.10 10.05%
EY 3.29 5.61 5.29 4.75 5.23 5.31 5.85 -9.13%
DY 2.23 3.93 3.37 3.33 3.67 4.00 4.50 -11.03%
P/NAPS 7.47 7.60 9.07 9.60 8.58 6.72 5.26 6.01%

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