[AMWAY] YoY Cumulative 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- 117.11%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 509,972 406,808 399,222 367,935 341,925 343,805 317,130 8.23%
PBT 63,340 69,533 63,165 63,179 53,013 52,333 48,195 4.65%
Tax -16,273 -17,936 -16,320 -16,298 -13,726 -13,875 -12,517 4.46%
NP 47,067 51,597 46,845 46,881 39,287 38,458 35,678 4.72%
-
NP to SH 46,973 51,650 46,803 46,878 39,280 38,496 35,678 4.68%
-
Tax Rate 25.69% 25.79% 25.84% 25.80% 25.89% 26.51% 25.97% -
Total Cost 462,905 355,211 352,377 321,054 302,638 305,347 281,452 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 32,877 32,877 32,877 32,877 29,583 29,624 23,018 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 21.32% 23.98% 22.78% 22.45% 17.84% 15.39% 13.91% -
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 310.23 247.47 242.86 223.82 208.05 208.89 192.88 8.23%
EPS 28.63 31.39 28.50 28.52 23.90 23.39 21.70 4.72%
DPS 20.00 20.00 20.00 20.00 18.00 18.00 14.00 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 310.20 247.45 242.84 223.80 207.98 209.13 192.90 8.23%
EPS 28.57 31.42 28.47 28.51 23.89 23.42 21.70 4.68%
DPS 20.00 20.00 20.00 20.00 17.99 18.02 14.00 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 3.46 4.81 4.98 4.33 4.57 3.81 3.71 -1.15%
P/EPS 37.52 37.87 42.50 34.01 39.75 33.99 32.95 2.18%
EY 2.67 2.64 2.35 2.94 2.52 2.94 3.03 -2.08%
DY 1.87 1.68 1.65 2.06 1.89 2.26 1.96 -0.78%
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 3.28 4.80 4.94 4.87 4.33 3.83 3.78 -2.33%
P/EPS 35.63 37.81 42.15 38.22 37.66 34.20 33.64 0.96%
EY 2.81 2.64 2.37 2.62 2.66 2.92 2.97 -0.91%
DY 1.96 1.68 1.67 1.83 2.00 2.25 1.92 0.34%
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