[AMWAY] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.61%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,223,764 1,287,948 853,176 815,452 717,004 691,052 701,956 9.69%
PBT 99,452 200,164 137,264 124,492 116,076 109,472 89,440 1.78%
Tax -27,264 -52,812 -35,436 -32,184 -29,832 -28,380 -22,492 3.25%
NP 72,188 147,352 101,828 92,308 86,244 81,092 66,948 1.26%
-
NP to SH 72,188 146,976 102,032 92,172 86,368 81,136 67,408 1.14%
-
Tax Rate 27.41% 26.38% 25.82% 25.85% 25.70% 25.92% 25.15% -
Total Cost 1,151,576 1,140,596 751,348 723,144 630,760 609,960 635,008 10.41%
-
Net Worth 198,906 226,852 207,125 197,262 198,906 217,152 244,999 -3.41%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 32,877 65,754 65,754 65,754 65,754 59,223 59,594 -9.42%
Div Payout % 45.54% 44.74% 64.44% 71.34% 76.13% 72.99% 88.41% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 198,906 226,852 207,125 197,262 198,906 217,152 244,999 -3.41%
NOSH 164,385 164,385 164,385 164,385 164,385 164,509 165,540 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.90% 11.44% 11.94% 11.32% 12.03% 11.73% 9.54% -
ROE 36.29% 64.79% 49.26% 46.73% 43.42% 37.36% 27.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 744.45 783.49 519.01 496.06 436.17 420.07 424.04 9.82%
EPS 43.92 89.64 61.96 56.16 52.48 49.32 40.72 1.26%
DPS 20.00 40.00 40.00 40.00 40.00 36.00 36.00 -9.32%
NAPS 1.21 1.38 1.26 1.20 1.21 1.32 1.48 -3.29%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 744.45 783.49 519.01 496.06 436.17 420.38 427.02 9.69%
EPS 43.92 89.64 61.96 56.16 52.48 49.36 41.01 1.14%
DPS 20.00 40.00 40.00 40.00 40.00 36.03 36.25 -9.42%
NAPS 1.21 1.38 1.26 1.20 1.21 1.321 1.4904 -3.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 9.52 11.02 12.00 11.30 9.84 8.80 7.32 -
P/RPS 1.28 1.41 2.31 2.28 2.26 2.09 1.73 -4.89%
P/EPS 21.68 12.33 19.33 20.15 18.73 17.84 17.98 3.16%
EY 4.61 8.11 5.17 4.96 5.34 5.60 5.56 -3.07%
DY 2.10 3.63 3.33 3.54 4.07 4.09 4.92 -13.21%
P/NAPS 7.87 7.99 9.52 9.42 8.13 6.67 4.95 8.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 15/05/15 07/05/14 29/05/13 30/05/12 11/05/11 19/05/10 -
Price 9.20 10.80 11.90 12.18 9.70 9.73 7.45 -
P/RPS 1.24 1.38 2.29 2.46 2.22 2.32 1.76 -5.66%
P/EPS 20.95 12.08 19.17 21.72 18.46 19.73 18.30 2.27%
EY 4.77 8.28 5.22 4.60 5.42 5.07 5.47 -2.25%
DY 2.17 3.70 3.36 3.28 4.12 3.70 4.83 -12.47%
P/NAPS 7.60 7.83 9.44 10.15 8.02 7.37 5.03 7.11%

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