[AMWAY] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.52%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 268,275 229,877 197,434 205,429 182,375 184,104 171,898 7.69%
PBT 9,423 32,449 36,311 38,250 33,552 28,015 22,333 -13.38%
Tax -4,346 -9,216 -7,405 -12,055 -8,653 -9,707 -5,953 -5.10%
NP 5,077 23,233 28,906 26,195 24,899 18,308 16,380 -17.72%
-
NP to SH 5,077 23,281 29,007 26,238 24,934 18,316 16,380 -17.72%
-
Tax Rate 46.12% 28.40% 20.39% 31.52% 25.79% 34.65% 26.66% -
Total Cost 263,198 206,644 168,528 179,234 157,476 165,796 155,518 9.16%
-
Net Worth 205,482 231,783 235,071 228,496 192,331 210,453 238,463 -2.44%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 24,657 41,096 53,425 53,425 14,794 14,797 11,512 13.52%
Div Payout % 485.68% 176.52% 184.18% 203.62% 59.34% 80.79% 70.28% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 205,482 231,783 235,071 228,496 192,331 210,453 238,463 -2.44%
NOSH 164,385 164,385 164,385 164,385 164,385 164,416 164,457 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.89% 10.11% 14.64% 12.75% 13.65% 9.94% 9.53% -
ROE 2.47% 10.04% 12.34% 11.48% 12.96% 8.70% 6.87% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 163.20 139.84 120.10 124.97 110.94 111.97 104.52 7.70%
EPS 3.09 14.13 17.58 15.94 15.15 11.14 9.96 -17.71%
DPS 15.00 25.00 32.50 32.50 9.00 9.00 7.00 13.53%
NAPS 1.25 1.41 1.43 1.39 1.17 1.28 1.45 -2.44%
Adjusted Per Share Value based on latest NOSH - 164,385
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 163.18 139.83 120.09 124.96 110.93 111.99 104.56 7.69%
EPS 3.09 14.16 17.64 15.96 15.17 11.14 9.96 -17.71%
DPS 15.00 25.00 32.50 32.50 9.00 9.00 7.00 13.53%
NAPS 1.2499 1.4099 1.4299 1.3899 1.1699 1.2801 1.4505 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.42 10.40 12.00 12.00 9.26 8.30 7.30 -
P/RPS 5.77 7.44 9.99 9.60 8.35 7.41 6.98 -3.12%
P/EPS 305.01 73.43 68.01 75.18 61.05 74.51 73.29 26.81%
EY 0.33 1.36 1.47 1.33 1.64 1.34 1.36 -21.01%
DY 1.59 2.40 2.71 2.71 0.97 1.08 0.96 8.76%
P/NAPS 7.54 7.38 8.39 8.63 7.91 6.48 5.03 6.97%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 10/02/15 25/02/14 20/02/13 15/02/12 16/02/11 24/02/10 -
Price 9.26 11.10 12.00 11.06 9.80 8.30 7.36 -
P/RPS 5.67 7.94 9.99 8.85 8.83 7.41 7.04 -3.54%
P/EPS 299.82 78.38 68.01 69.29 64.61 74.51 73.90 26.27%
EY 0.33 1.28 1.47 1.44 1.55 1.34 1.35 -20.91%
DY 1.62 2.25 2.71 2.94 0.92 1.08 0.95 9.29%
P/NAPS 7.41 7.87 8.39 7.96 8.38 6.48 5.08 6.49%

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