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

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	687,610	701,956	663,902	656,005	634,260	655,268	645,458	4.31%
YoY %	-2.04%	5.73%	1.20%	3.43%	-3.21%	1.52%	-	-
Horiz. %	106.53%	108.75%	102.86%	101.63%	98.27%	101.52%	100.00%	-
PBT	104,666	89,440	98,874	102,054	96,390	103,972	129,249	-13.15%
YoY %	17.02%	-9.54%	-3.12%	5.88%	-7.29%	-19.56%	-	-
Horiz. %	80.98%	69.20%	76.50%	78.96%	74.58%	80.44%	100.00%	-
Tax	-27,750	-22,492	-26,331	-27,170	-25,034	-26,364	-34,154	-12.96%
YoY %	-23.38%	14.58%	3.09%	-8.53%	5.04%	22.81%	-	-
Horiz. %	81.25%	65.85%	77.09%	79.55%	73.30%	77.19%	100.00%	-
NP	76,916	66,948	72,543	74,884	71,356	77,608	95,095	-13.22%
YoY %	14.89%	-7.71%	-3.13%	4.94%	-8.06%	-18.39%	-	-
Horiz. %	80.88%	70.40%	76.28%	78.75%	75.04%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,992	67,408	72,543	74,884	71,356	77,608	95,095	-13.16%
YoY %	14.22%	-7.08%	-3.13%	4.94%	-8.06%	-18.39%	-	-
Horiz. %	80.96%	70.88%	76.28%	78.75%	75.04%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.51%	25.15%	26.63%	26.62%	25.97%	25.36%	26.42%	-
YoY %	5.41%	-5.56%	0.04%	2.50%	2.41%	-4.01%	-	-
Horiz. %	100.34%	95.19%	100.79%	100.76%	98.30%	95.99%	100.00%	-
Total Cost	610,694	635,008	591,359	581,121	562,904	577,660	550,363	7.20%
YoY %	-3.83%	7.38%	1.76%	3.24%	-2.55%	4.96%	-	-
Horiz. %	110.96%	115.38%	107.45%	105.59%	102.28%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,166	244,999	238,357	266,268	256,486	243,347	235,066	4.24%
YoY %	2.11%	2.79%	-10.48%	3.81%	5.40%	3.52%	-	-
Horiz. %	106.42%	104.23%	101.40%	113.27%	109.11%	103.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	59,249	59,594	78,904	89,852	46,036	46,038	88,766	-23.68%
YoY %	-0.58%	-24.47%	-12.18%	95.18%	-0.00%	-48.14%	-	-
Horiz. %	66.75%	67.14%	88.89%	101.22%	51.86%	51.86%	100.00%	-
Div Payout %	76.96%	88.41%	108.77%	119.99%	64.52%	59.32%	93.34%	-
YoY %	-12.95%	-18.72%	-9.35%	85.97%	8.77%	-36.45%	-	-
Horiz. %	82.45%	94.72%	116.53%	128.55%	69.12%	63.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	250,166	244,999	238,357	266,268	256,486	243,347	235,066	4.24%
YoY %	2.11%	2.79%	-10.48%	3.81%	5.40%	3.52%	-	-
Horiz. %	106.42%	104.23%	101.40%	113.27%	109.11%	103.52%	100.00%	-
NOSH	164,583	165,540	164,384	164,363	164,414	164,423	164,382	0.08%
YoY %	-0.58%	0.70%	0.01%	-0.03%	-0.01%	0.02%	-	-
Horiz. %	100.12%	100.70%	100.00%	99.99%	100.02%	100.02%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	11.19%	9.54%	10.93%	11.42%	11.25%	11.84%	14.73%	-
YoY %	17.30%	-12.72%	-4.29%	1.51%	-4.98%	-19.62%	-	-
Horiz. %	75.97%	64.77%	74.20%	77.53%	76.37%	80.38%	100.00%	-
ROE	30.78%	27.51%	30.43%	28.12%	27.82%	31.89%	40.45%	-
YoY %	11.89%	-9.60%	8.21%	1.08%	-12.76%	-21.16%	-	-
Horiz. %	76.09%	68.01%	75.23%	69.52%	68.78%	78.84%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	417.79	424.04	403.87	399.12	385.77	398.52	392.66	4.23%
YoY %	-1.47%	4.99%	1.19%	3.46%	-3.20%	1.49%	-	-
Horiz. %	106.40%	107.99%	102.85%	101.65%	98.25%	101.49%	100.00%	-
EPS	46.78	40.72	44.13	45.56	43.40	47.20	57.85	-13.23%
YoY %	14.88%	-7.73%	-3.14%	4.98%	-8.05%	-18.41%	-	-
Horiz. %	80.86%	70.39%	76.28%	78.76%	75.02%	81.59%	100.00%	-
DPS	36.00	36.00	48.00	54.67	28.00	28.00	54.00	-23.74%
YoY %	0.00%	-25.00%	-12.20%	95.25%	0.00%	-48.15%	-	-
Horiz. %	66.67%	66.67%	88.89%	101.24%	51.85%	51.85%	100.00%	-
NAPS	1.52	1.48	1.45	1.62	1.56	1.48	1.43	4.16%
YoY %	2.70%	2.07%	-10.49%	3.85%	5.41%	3.50%	-	-
Horiz. %	106.29%	103.50%	101.40%	113.29%	109.09%	103.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,406
RPS	418.29	427.02	403.87	399.06	385.84	398.62	392.65	4.31%
YoY %	-2.04%	5.73%	1.21%	3.43%	-3.21%	1.52%	-	-
Horiz. %	106.53%	108.75%	102.86%	101.63%	98.27%	101.52%	100.00%	-
EPS	46.84	41.01	44.13	45.55	43.41	47.21	57.85	-13.16%
YoY %	14.22%	-7.07%	-3.12%	4.93%	-8.05%	-18.39%	-	-
Horiz. %	80.97%	70.89%	76.28%	78.74%	75.04%	81.61%	100.00%	-
DPS	36.04	36.25	48.00	54.66	28.00	28.01	54.00	-23.68%
YoY %	-0.58%	-24.48%	-12.18%	95.21%	-0.04%	-48.13%	-	-
Horiz. %	66.74%	67.13%	88.89%	101.22%	51.85%	51.87%	100.00%	-
NAPS	1.5218	1.4904	1.45	1.6198	1.5603	1.4803	1.43	4.24%
YoY %	2.11%	2.79%	-10.48%	3.81%	5.40%	3.52%	-	-
Horiz. %	106.42%	104.22%	101.40%	113.27%	109.11%	103.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	9.83%	-4.42%	-2.16%	0.00%	3.35%	1.70%	-	-
Horiz. %	107.95%	98.30%	102.84%	105.11%	105.11%	101.70%	100.00%	-
P/EPS	16.99	17.98	16.54	16.22	16.47	15.15	11.93	26.66%
YoY %	-5.51%	8.71%	1.97%	-1.52%	8.71%	26.99%	-	-
Horiz. %	142.41%	150.71%	138.64%	135.96%	138.06%	126.99%	100.00%	-
EY	5.88	5.56	6.05	6.17	6.07	6.60	8.38	-21.08%
YoY %	5.76%	-8.10%	-1.94%	1.65%	-8.03%	-21.24%	-	-
Horiz. %	70.17%	66.35%	72.20%	73.63%	72.43%	78.76%	100.00%	-
DY	4.53	4.92	6.58	7.40	3.92	3.92	7.83	-30.63%
YoY %	-7.93%	-25.23%	-11.08%	88.78%	0.00%	-49.94%	-	-
Horiz. %	57.85%	62.84%	84.04%	94.51%	50.06%	50.06%	100.00%	-
P/NAPS	5.23	4.95	5.03	4.56	4.58	4.83	4.83	5.46%
YoY %	5.66%	-1.59%	10.31%	-0.44%	-5.18%	0.00%	-	-
Horiz. %	108.28%	102.48%	104.14%	94.41%	94.82%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.52%	-3.30%	-1.09%	-2.65%	1.61%	2.76%	-	-
Horiz. %	105.52%	97.24%	100.55%	101.66%	104.42%	102.76%	100.00%	-
P/EPS	17.10	18.30	16.68	16.11	16.82	15.68	12.27	24.84%
YoY %	-6.56%	9.71%	3.54%	-4.22%	7.27%	27.79%	-	-
Horiz. %	139.36%	149.14%	135.94%	131.30%	137.08%	127.79%	100.00%	-
EY	5.85	5.47	6.00	6.21	5.95	6.38	8.15	-19.88%
YoY %	6.95%	-8.83%	-3.38%	4.37%	-6.74%	-21.72%	-	-
Horiz. %	71.78%	67.12%	73.62%	76.20%	73.01%	78.28%	100.00%	-
DY	4.50	4.83	6.52	7.45	3.84	3.78	7.61	-29.61%
YoY %	-6.83%	-25.92%	-12.48%	94.01%	1.59%	-50.33%	-	-
Horiz. %	59.13%	63.47%	85.68%	97.90%	50.46%	49.67%	100.00%	-
P/NAPS	5.26	5.03	5.08	4.53	4.68	5.00	4.97	3.86%
YoY %	4.57%	-0.98%	12.14%	-3.21%	-6.40%	0.60%	-	-
Horiz. %	105.84%	101.21%	102.21%	91.15%	94.16%	100.60%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 12:20:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

ADX

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

2024-06-28 12:20:00

ADX

10 Mins

SELL

2024-06-28 10:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More