[AMWAY] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.01%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 321,987 213,294 203,863 179,251 172,763 175,489 163,817 11.91%
PBT 50,041 34,316 31,123 29,019 27,368 22,360 25,993 11.52%
Tax -13,203 -8,859 -8,046 -7,458 -7,095 -5,623 -6,591 12.27%
NP 36,838 25,457 23,077 21,561 20,273 16,737 19,402 11.27%
-
NP to SH 36,744 25,508 23,043 21,592 20,284 16,852 19,402 11.22%
-
Tax Rate 26.38% 25.82% 25.85% 25.70% 25.92% 25.15% 25.36% -
Total Cost 285,149 187,837 180,786 157,690 152,490 158,752 144,415 12.00%
-
Net Worth 226,852 207,125 197,262 198,906 217,152 244,999 243,347 -1.16%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,438 16,438 16,438 16,438 14,805 14,898 11,509 6.11%
Div Payout % 44.74% 64.44% 71.34% 76.13% 72.99% 88.41% 59.32% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 226,852 207,125 197,262 198,906 217,152 244,999 243,347 -1.16%
NOSH 164,385 164,385 164,385 164,385 164,509 165,540 164,423 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.44% 11.94% 11.32% 12.03% 11.73% 9.54% 11.84% -
ROE 16.20% 12.32% 11.68% 10.86% 9.34% 6.88% 7.97% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 195.87 129.75 124.02 109.04 105.02 106.01 99.63 11.91%
EPS 22.41 15.49 14.04 13.12 12.33 10.18 11.80 11.27%
DPS 10.00 10.00 10.00 10.00 9.00 9.00 7.00 6.12%
NAPS 1.38 1.26 1.20 1.21 1.32 1.48 1.48 -1.15%
Adjusted Per Share Value based on latest NOSH - 164,385
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 195.86 129.74 124.00 109.03 105.09 106.75 99.65 11.91%
EPS 22.35 15.52 14.02 13.13 12.34 10.25 11.80 11.22%
DPS 10.00 10.00 10.00 10.00 9.01 9.06 7.00 6.12%
NAPS 1.3799 1.2599 1.1999 1.2099 1.3209 1.4903 1.4802 -1.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 11.02 12.00 11.30 9.84 8.80 7.32 7.15 -
P/RPS 5.63 9.25 9.11 9.02 8.38 6.91 7.18 -3.97%
P/EPS 49.30 77.33 80.61 74.91 71.37 71.91 60.59 -3.37%
EY 2.03 1.29 1.24 1.33 1.40 1.39 1.65 3.51%
DY 0.91 0.83 0.88 1.02 1.02 1.23 0.98 -1.22%
P/NAPS 7.99 9.52 9.42 8.13 6.67 4.95 4.83 8.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 07/05/14 29/05/13 30/05/12 11/05/11 19/05/10 13/05/09 -
Price 10.80 11.90 12.18 9.70 9.73 7.45 7.40 -
P/RPS 5.51 9.17 9.82 8.90 9.27 7.03 7.43 -4.85%
P/EPS 48.32 76.69 86.89 73.85 78.91 73.18 62.71 -4.24%
EY 2.07 1.30 1.15 1.35 1.27 1.37 1.59 4.49%
DY 0.93 0.84 0.82 1.03 0.92 1.21 0.95 -0.35%
P/NAPS 7.83 9.44 10.15 8.02 7.37 5.03 5.00 7.75%

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