[AMWAY] YoY Cumulative 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- 103.11%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 574,812 509,972 406,808 399,222 367,935 341,925 343,805 8.93%
PBT 34,806 63,340 69,533 63,165 63,179 53,013 52,333 -6.56%
Tax -10,579 -16,273 -17,936 -16,320 -16,298 -13,726 -13,875 -4.41%
NP 24,227 47,067 51,597 46,845 46,881 39,287 38,458 -7.40%
-
NP to SH 24,227 46,973 51,650 46,803 46,878 39,280 38,496 -7.42%
-
Tax Rate 30.39% 25.69% 25.79% 25.84% 25.80% 25.89% 26.51% -
Total Cost 550,585 462,905 355,211 352,377 321,054 302,638 305,347 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 16,438 32,877 32,877 32,877 32,877 29,583 29,624 -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 12.28% 21.32% 23.98% 22.78% 22.45% 17.84% 15.39% -
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 349.67 310.23 247.47 242.86 223.82 208.05 208.89 8.95%
EPS 14.74 28.63 31.39 28.50 28.52 23.90 23.39 -7.40%
DPS 10.00 20.00 20.00 20.00 20.00 18.00 18.00 -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 349.64 310.20 247.45 242.84 223.80 207.98 209.13 8.93%
EPS 14.74 28.57 31.42 28.47 28.51 23.89 23.42 -7.42%
DPS 10.00 20.00 20.00 20.00 20.00 17.99 18.02 -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 2.55 3.46 4.81 4.98 4.33 4.57 3.81 -6.46%
P/EPS 60.39 37.52 37.87 42.50 34.01 39.75 33.99 10.04%
EY 1.66 2.67 2.64 2.35 2.94 2.52 2.94 -9.07%
DY 1.12 1.87 1.68 1.65 2.06 1.89 2.26 -11.03%
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 2.56 3.28 4.80 4.94 4.87 4.33 3.83 -6.48%
P/EPS 60.80 35.63 37.81 42.15 38.22 37.66 34.20 10.05%
EY 1.64 2.81 2.64 2.37 2.62 2.66 2.92 -9.15%
DY 1.12 1.96 1.68 1.67 1.83 2.00 2.25 -10.96%
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