[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.13%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 713,740 687,610 701,956 663,902 656,005 634,260 655,268 5.85%
PBT 108,178 104,666 89,440 98,874 102,054 96,390 103,972 2.67%
Tax -28,226 -27,750 -22,492 -26,331 -27,170 -25,034 -26,364 4.65%
NP 79,952 76,916 66,948 72,543 74,884 71,356 77,608 2.00%
-
NP to SH 80,002 76,992 67,408 72,543 74,884 71,356 77,608 2.04%
-
Tax Rate 26.09% 26.51% 25.15% 26.63% 26.62% 25.97% 25.36% -
Total Cost 633,788 610,694 635,008 591,359 581,121 562,904 577,660 6.37%
-
Net Worth 256,587 250,166 244,999 238,357 266,268 256,486 243,347 3.59%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 125,004 59,249 59,594 78,904 89,852 46,036 46,038 94.50%
Div Payout % 156.25% 76.96% 88.41% 108.77% 119.99% 64.52% 59.32% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 256,587 250,166 244,999 238,357 266,268 256,486 243,347 3.59%
NOSH 164,479 164,583 165,540 164,384 164,363 164,414 164,423 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.20% 11.19% 9.54% 10.93% 11.42% 11.25% 11.84% -
ROE 31.18% 30.78% 27.51% 30.43% 28.12% 27.82% 31.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 433.94 417.79 424.04 403.87 399.12 385.77 398.52 5.83%
EPS 48.64 46.78 40.72 44.13 45.56 43.40 47.20 2.02%
DPS 76.00 36.00 36.00 48.00 54.67 28.00 28.00 94.46%
NAPS 1.56 1.52 1.48 1.45 1.62 1.56 1.48 3.56%
Adjusted Per Share Value based on latest NOSH - 164,457
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 434.15 418.25 426.98 403.83 399.03 385.80 398.58 5.85%
EPS 48.66 46.83 41.00 44.13 45.55 43.40 47.21 2.03%
DPS 76.04 36.04 36.25 48.00 54.65 28.00 28.00 94.53%
NAPS 1.5608 1.5217 1.4903 1.4499 1.6196 1.5601 1.4802 3.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.95 7.95 7.32 7.30 7.39 7.15 7.15 -
P/RPS 1.83 1.90 1.73 1.81 1.85 1.85 1.79 1.48%
P/EPS 16.34 16.99 17.98 16.54 16.22 16.47 15.15 5.16%
EY 6.12 5.88 5.56 6.05 6.17 6.07 6.60 -4.90%
DY 9.56 4.53 4.92 6.58 7.40 3.92 3.92 81.08%
P/NAPS 5.10 5.23 4.95 5.03 4.56 4.58 4.83 3.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 05/08/10 19/05/10 24/02/10 17/11/09 19/08/09 13/05/09 -
Price 8.24 8.00 7.45 7.36 7.34 7.30 7.40 -
P/RPS 1.90 1.91 1.76 1.82 1.84 1.89 1.86 1.42%
P/EPS 16.94 17.10 18.30 16.68 16.11 16.82 15.68 5.28%
EY 5.90 5.85 5.47 6.00 6.21 5.95 6.38 -5.07%
DY 9.22 4.50 4.83 6.52 7.45 3.84 3.78 81.10%
P/NAPS 5.28 5.26 5.03 5.08 4.53 4.68 5.00 3.69%

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