[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.94%
YoY- -23.28%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 687,610 701,956 663,902 656,005 634,260 655,268 645,458 4.31%
PBT 104,666 89,440 98,874 102,054 96,390 103,972 129,249 -13.15%
Tax -27,750 -22,492 -26,331 -27,170 -25,034 -26,364 -34,154 -12.96%
NP 76,916 66,948 72,543 74,884 71,356 77,608 95,095 -13.22%
-
NP to SH 76,992 67,408 72,543 74,884 71,356 77,608 95,095 -13.16%
-
Tax Rate 26.51% 25.15% 26.63% 26.62% 25.97% 25.36% 26.42% -
Total Cost 610,694 635,008 591,359 581,121 562,904 577,660 550,363 7.20%
-
Net Worth 250,166 244,999 238,357 266,268 256,486 243,347 235,066 4.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 59,249 59,594 78,904 89,852 46,036 46,038 88,766 -23.68%
Div Payout % 76.96% 88.41% 108.77% 119.99% 64.52% 59.32% 93.34% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 250,166 244,999 238,357 266,268 256,486 243,347 235,066 4.24%
NOSH 164,583 165,540 164,384 164,363 164,414 164,423 164,382 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.19% 9.54% 10.93% 11.42% 11.25% 11.84% 14.73% -
ROE 30.78% 27.51% 30.43% 28.12% 27.82% 31.89% 40.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 417.79 424.04 403.87 399.12 385.77 398.52 392.66 4.23%
EPS 46.78 40.72 44.13 45.56 43.40 47.20 57.85 -13.23%
DPS 36.00 36.00 48.00 54.67 28.00 28.00 54.00 -23.74%
NAPS 1.52 1.48 1.45 1.62 1.56 1.48 1.43 4.16%
Adjusted Per Share Value based on latest NOSH - 164,406
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 418.25 426.98 403.83 399.03 385.80 398.58 392.61 4.31%
EPS 46.83 41.00 44.13 45.55 43.40 47.21 57.84 -13.16%
DPS 36.04 36.25 48.00 54.65 28.00 28.00 53.99 -23.67%
NAPS 1.5217 1.4903 1.4499 1.6196 1.5601 1.4802 1.4298 4.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.95 7.32 7.30 7.39 7.15 7.15 6.90 -
P/RPS 1.90 1.73 1.81 1.85 1.85 1.79 1.76 5.24%
P/EPS 16.99 17.98 16.54 16.22 16.47 15.15 11.93 26.66%
EY 5.88 5.56 6.05 6.17 6.07 6.60 8.38 -21.08%
DY 4.53 4.92 6.58 7.40 3.92 3.92 7.83 -30.63%
P/NAPS 5.23 4.95 5.03 4.56 4.58 4.83 4.83 5.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 19/05/10 24/02/10 17/11/09 19/08/09 13/05/09 23/02/09 -
Price 8.00 7.45 7.36 7.34 7.30 7.40 7.10 -
P/RPS 1.91 1.76 1.82 1.84 1.89 1.86 1.81 3.66%
P/EPS 17.10 18.30 16.68 16.11 16.82 15.68 12.27 24.84%
EY 5.85 5.47 6.00 6.21 5.95 6.38 8.15 -19.88%
DY 4.50 4.83 6.52 7.45 3.84 3.78 7.61 -29.61%
P/NAPS 5.26 5.03 5.08 4.53 4.68 5.00 4.97 3.86%

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