[AMWAY] YoY Annualized 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- 14.06%
YoY- 8.91%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,115,338 1,002,198 834,569 849,050 789,458 737,924 713,740 7.71%
PBT 77,886 106,526 136,220 145,180 131,754 116,578 108,178 -5.32%
Tax -20,357 -28,058 -34,066 -38,357 -33,737 -29,832 -28,226 -5.29%
NP 57,529 78,468 102,153 106,822 98,017 86,746 79,952 -5.33%
-
NP to SH 57,529 78,468 102,225 106,766 98,028 86,741 80,002 -5.34%
-
Tax Rate 26.14% 26.34% 25.01% 26.42% 25.61% 25.59% 26.09% -
Total Cost 1,057,809 923,730 732,416 742,228 691,441 651,177 633,788 8.90%
-
Net Worth 207,125 216,989 225,208 221,920 218,632 231,755 256,587 -3.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 32,877 65,754 65,754 65,754 65,754 124,918 125,004 -19.93%
Div Payout % 57.15% 83.80% 64.32% 61.59% 67.08% 144.01% 156.25% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 207,125 216,989 225,208 221,920 218,632 231,755 256,587 -3.50%
NOSH 164,385 164,385 164,385 164,385 164,385 164,365 164,479 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.16% 7.83% 12.24% 12.58% 12.42% 11.76% 11.20% -
ROE 27.78% 36.16% 45.39% 48.11% 44.84% 37.43% 31.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 678.49 609.66 507.69 516.50 480.25 448.95 433.94 7.72%
EPS 35.00 47.73 62.15 64.99 59.63 52.77 48.64 -5.33%
DPS 20.00 40.00 40.00 40.00 40.00 76.00 76.00 -19.93%
NAPS 1.26 1.32 1.37 1.35 1.33 1.41 1.56 -3.49%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 678.43 609.61 507.65 516.45 480.21 448.86 434.15 7.71%
EPS 34.99 47.73 62.18 64.94 59.63 52.76 48.66 -5.34%
DPS 20.00 40.00 40.00 40.00 40.00 75.98 76.04 -19.93%
NAPS 1.2599 1.3199 1.3699 1.3499 1.3299 1.4097 1.5608 -3.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.49 9.93 11.76 12.02 11.00 8.68 7.95 -
P/RPS 1.25 1.63 2.32 2.33 2.29 1.93 1.83 -6.14%
P/EPS 24.26 20.80 18.91 18.51 18.45 16.45 16.34 6.80%
EY 4.12 4.81 5.29 5.40 5.42 6.08 6.12 -6.37%
DY 2.36 4.03 3.40 3.33 3.64 8.76 9.56 -20.78%
P/NAPS 6.74 7.52 8.58 8.90 8.27 6.16 5.10 4.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 18/11/15 12/11/14 07/11/13 14/11/12 16/11/11 15/11/10 -
Price 7.50 9.72 11.56 12.50 11.94 9.04 8.24 -
P/RPS 1.11 1.59 2.28 2.42 2.49 2.01 1.90 -8.56%
P/EPS 21.43 20.36 18.59 19.25 20.02 17.13 16.94 3.99%
EY 4.67 4.91 5.38 5.20 4.99 5.84 5.90 -3.81%
DY 2.67 4.12 3.46 3.20 3.35 8.41 9.22 -18.64%
P/NAPS 5.95 7.36 8.44 9.26 8.98 6.41 5.28 2.00%

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