[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	735,870	717,004	735,818	737,924	683,850	691,052	719,409	1.52%
YoY %	2.63%	-2.56%	-0.29%	7.91%	-1.04%	-3.94%	-	-
Horiz. %	102.29%	99.67%	102.28%	102.57%	95.06%	96.06%	100.00%	-
PBT	126,358	116,076	120,986	116,578	106,026	109,472	109,149	10.26%
YoY %	8.86%	-4.06%	3.78%	9.95%	-3.15%	0.30%	-	-
Horiz. %	115.77%	106.35%	110.84%	106.81%	97.14%	100.30%	100.00%	-
Tax	-32,596	-29,832	-31,027	-29,832	-27,452	-28,380	-30,877	3.68%
YoY %	-9.27%	3.85%	-4.01%	-8.67%	3.27%	8.09%	-	-
Horiz. %	105.57%	96.62%	100.49%	96.62%	88.91%	91.91%	100.00%	-
NP	93,762	86,244	89,959	86,746	78,574	81,092	78,272	12.80%
YoY %	8.72%	-4.13%	3.70%	10.40%	-3.11%	3.60%	-	-
Horiz. %	119.79%	110.18%	114.93%	110.83%	100.39%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,756	86,368	89,990	86,741	78,560	81,136	78,318	12.75%
YoY %	8.55%	-4.02%	3.75%	10.41%	-3.17%	3.60%	-	-
Horiz. %	119.71%	110.28%	114.90%	110.75%	100.31%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	25.70%	25.65%	25.59%	25.89%	25.92%	28.29%	-
YoY %	0.39%	0.19%	0.23%	-1.16%	-0.12%	-8.38%	-	-
Horiz. %	91.20%	90.84%	90.67%	90.46%	91.52%	91.62%	100.00%	-
Total Cost	642,108	630,760	645,859	651,177	605,276	609,960	641,137	0.10%
YoY %	1.80%	-2.34%	-0.82%	7.58%	-0.77%	-4.86%	-	-
Horiz. %	100.15%	98.38%	100.74%	101.57%	94.41%	95.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	208,769	198,906	192,331	231,755	220,230	217,152	210,558	-0.56%
YoY %	4.96%	3.42%	-17.01%	5.23%	1.42%	3.13%	-	-
Horiz. %	99.15%	94.47%	91.34%	110.07%	104.59%	103.13%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	65,754	65,754	108,494	124,918	59,166	59,223	108,569	-28.43%
YoY %	0.00%	-39.39%	-13.15%	111.13%	-0.10%	-45.45%	-	-
Horiz. %	60.56%	60.56%	99.93%	115.06%	54.50%	54.55%	100.00%	-
Div Payout %	70.13%	76.13%	120.56%	144.01%	75.31%	72.99%	138.63%	-
YoY %	-7.88%	-36.85%	-16.28%	91.22%	3.18%	-47.35%	-	-
Horiz. %	50.59%	54.92%	86.97%	103.88%	54.32%	52.65%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	208,769	198,906	192,331	231,755	220,230	217,152	210,558	-0.56%
YoY %	4.96%	3.42%	-17.01%	5.23%	1.42%	3.13%	-	-
Horiz. %	99.15%	94.47%	91.34%	110.07%	104.59%	103.13%	100.00%	-
NOSH	164,385	164,385	164,385	164,365	164,351	164,509	164,499	-0.04%
YoY %	0.00%	0.00%	0.01%	0.01%	-0.10%	0.01%	-	-
Horiz. %	99.93%	99.93%	99.93%	99.92%	99.91%	100.01%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	12.74%	12.03%	12.23%	11.76%	11.49%	11.73%	10.88%	-
YoY %	5.90%	-1.64%	4.00%	2.35%	-2.05%	7.81%	-	-
Horiz. %	117.10%	110.57%	112.41%	108.09%	105.61%	107.81%	100.00%	-
ROE	44.91%	43.42%	46.79%	37.43%	35.67%	37.36%	37.20%	-
YoY %	3.43%	-7.20%	25.01%	4.93%	-4.52%	0.43%	-	-
Horiz. %	120.73%	116.72%	125.78%	100.62%	95.89%	100.43%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	447.65	436.17	447.62	448.95	416.09	420.07	437.33	1.56%
YoY %	2.63%	-2.56%	-0.30%	7.90%	-0.95%	-3.95%	-	-
Horiz. %	102.36%	99.73%	102.35%	102.66%	95.14%	96.05%	100.00%	-
EPS	57.04	52.48	54.72	52.77	47.80	49.32	47.61	12.81%
YoY %	8.69%	-4.09%	3.70%	10.40%	-3.08%	3.59%	-	-
Horiz. %	119.81%	110.23%	114.93%	110.84%	100.40%	103.59%	100.00%	-
DPS	40.00	40.00	66.00	76.00	36.00	36.00	66.00	-28.40%
YoY %	0.00%	-39.39%	-13.16%	111.11%	0.00%	-45.45%	-	-
Horiz. %	60.61%	60.61%	100.00%	115.15%	54.55%	54.55%	100.00%	-
NAPS	1.27	1.21	1.17	1.41	1.34	1.32	1.28	-0.52%
YoY %	4.96%	3.42%	-17.02%	5.22%	1.52%	3.12%	-	-
Horiz. %	99.22%	94.53%	91.41%	110.16%	104.69%	103.12%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 164,387
RPS	447.65	436.17	447.62	448.90	416.00	420.38	437.63	1.52%
YoY %	2.63%	-2.56%	-0.29%	7.91%	-1.04%	-3.94%	-	-
Horiz. %	102.29%	99.67%	102.28%	102.58%	95.06%	96.06%	100.00%	-
EPS	57.04	52.48	54.72	52.77	47.79	49.36	47.64	12.76%
YoY %	8.69%	-4.09%	3.70%	10.42%	-3.18%	3.61%	-	-
Horiz. %	119.73%	110.16%	114.86%	110.77%	100.31%	103.61%	100.00%	-
DPS	40.00	40.00	66.00	75.99	35.99	36.03	66.05	-28.44%
YoY %	0.00%	-39.39%	-13.15%	111.14%	-0.11%	-45.45%	-	-
Horiz. %	60.56%	60.56%	99.92%	115.05%	54.49%	54.55%	100.00%	-
NAPS	1.27	1.21	1.17	1.4098	1.3397	1.321	1.2809	-0.56%
YoY %	4.96%	3.42%	-17.01%	5.23%	1.42%	3.13%	-	-
Horiz. %	99.15%	94.46%	91.34%	110.06%	104.59%	103.13%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	9.70	9.84	9.26	8.68	9.50	8.80	8.30	-
P/RPS	2.17	2.26	2.07	1.93	2.28	2.09	1.90	9.27%
YoY %	-3.98%	9.18%	7.25%	-15.35%	9.09%	10.00%	-	-
Horiz. %	114.21%	118.95%	108.95%	101.58%	120.00%	110.00%	100.00%	-
P/EPS	17.01	18.73	16.92	16.45	19.87	17.84	17.43	-1.61%
YoY %	-9.18%	10.70%	2.86%	-17.21%	11.38%	2.35%	-	-
Horiz. %	97.59%	107.46%	97.07%	94.38%	114.00%	102.35%	100.00%	-
EY	5.88	5.34	5.91	6.08	5.03	5.60	5.74	1.62%
YoY %	10.11%	-9.64%	-2.80%	20.87%	-10.18%	-2.44%	-	-
Horiz. %	102.44%	93.03%	102.96%	105.92%	87.63%	97.56%	100.00%	-
DY	4.12	4.07	7.13	8.76	3.79	4.09	7.95	-35.50%
YoY %	1.23%	-42.92%	-18.61%	131.13%	-7.33%	-48.55%	-	-
Horiz. %	51.82%	51.19%	89.69%	110.19%	47.67%	51.45%	100.00%	-
P/NAPS	7.64	8.13	7.91	6.16	7.09	6.67	6.48	11.61%
YoY %	-6.03%	2.78%	28.41%	-13.12%	6.30%	2.93%	-	-
Horiz. %	117.90%	125.46%	122.07%	95.06%	109.41%	102.93%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	30/05/12	15/02/12	16/11/11	10/08/11	11/05/11	16/02/11	-
Price	10.90	9.70	9.80	9.04	9.00	9.73	8.30	-
P/RPS	2.43	2.22	2.19	2.01	2.16	2.32	1.90	17.84%
YoY %	9.46%	1.37%	8.96%	-6.94%	-6.90%	22.11%	-	-
Horiz. %	127.89%	116.84%	115.26%	105.79%	113.68%	122.11%	100.00%	-
P/EPS	19.11	18.46	17.90	17.13	18.83	19.73	17.43	6.33%
YoY %	3.52%	3.13%	4.50%	-9.03%	-4.56%	13.20%	-	-
Horiz. %	109.64%	105.91%	102.70%	98.28%	108.03%	113.20%	100.00%	-
EY	5.23	5.42	5.59	5.84	5.31	5.07	5.74	-6.02%
YoY %	-3.51%	-3.04%	-4.28%	9.98%	4.73%	-11.67%	-	-
Horiz. %	91.11%	94.43%	97.39%	101.74%	92.51%	88.33%	100.00%	-
DY	3.67	4.12	6.73	8.41	4.00	3.70	7.95	-40.29%
YoY %	-10.92%	-38.78%	-19.98%	110.25%	8.11%	-53.46%	-	-
Horiz. %	46.16%	51.82%	84.65%	105.79%	50.31%	46.54%	100.00%	-
P/NAPS	8.58	8.02	8.38	6.41	6.72	7.37	6.48	20.60%
YoY %	6.98%	-4.30%	30.73%	-4.61%	-8.82%	13.73%	-	-
Horiz. %	132.41%	123.77%	129.32%	98.92%	103.70%	113.73%	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