[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.39%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 663,902 656,005 634,260 655,268 645,458 631,481 575,904 9.91%
PBT 98,874 102,054 96,390 103,972 129,249 131,944 115,364 -9.74%
Tax -26,331 -27,170 -25,034 -26,364 -34,154 -34,336 -29,906 -8.11%
NP 72,543 74,884 71,356 77,608 95,095 97,608 85,458 -10.32%
-
NP to SH 72,543 74,884 71,356 77,608 95,095 97,608 85,458 -10.32%
-
Tax Rate 26.63% 26.62% 25.97% 25.36% 26.42% 26.02% 25.92% -
Total Cost 591,359 581,121 562,904 577,660 550,363 533,873 490,446 13.24%
-
Net Worth 238,357 266,268 256,486 243,347 235,066 266,323 246,608 -2.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 78,904 89,852 46,036 46,038 88,766 103,022 59,185 21.06%
Div Payout % 108.77% 119.99% 64.52% 59.32% 93.34% 105.55% 69.26% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 238,357 266,268 256,486 243,347 235,066 266,323 246,608 -2.23%
NOSH 164,384 164,363 164,414 164,423 164,382 164,397 164,405 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.93% 11.42% 11.25% 11.84% 14.73% 15.46% 14.84% -
ROE 30.43% 28.12% 27.82% 31.89% 40.45% 36.65% 34.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 403.87 399.12 385.77 398.52 392.66 384.12 350.29 9.92%
EPS 44.13 45.56 43.40 47.20 57.85 59.37 51.98 -10.31%
DPS 48.00 54.67 28.00 28.00 54.00 62.67 36.00 21.07%
NAPS 1.45 1.62 1.56 1.48 1.43 1.62 1.50 -2.22%
Adjusted Per Share Value based on latest NOSH - 164,423
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 403.83 399.03 385.80 398.58 392.61 384.11 350.31 9.91%
EPS 44.13 45.55 43.40 47.21 57.84 59.37 51.98 -10.31%
DPS 48.00 54.65 28.00 28.00 53.99 62.67 36.00 21.07%
NAPS 1.4499 1.6196 1.5601 1.4802 1.4298 1.62 1.5001 -2.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 7.30 7.39 7.15 7.15 6.90 6.75 6.75 -
P/RPS 1.81 1.85 1.85 1.79 1.76 1.76 1.93 -4.17%
P/EPS 16.54 16.22 16.47 15.15 11.93 11.37 12.99 17.42%
EY 6.05 6.17 6.07 6.60 8.38 8.80 7.70 -14.81%
DY 6.58 7.40 3.92 3.92 7.83 9.28 5.33 15.03%
P/NAPS 5.03 4.56 4.58 4.83 4.83 4.17 4.50 7.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 19/08/09 13/05/09 23/02/09 10/11/08 30/07/08 -
Price 7.36 7.34 7.30 7.40 7.10 6.60 6.90 -
P/RPS 1.82 1.84 1.89 1.86 1.81 1.72 1.97 -5.12%
P/EPS 16.68 16.11 16.82 15.68 12.27 11.12 13.27 16.42%
EY 6.00 6.21 5.95 6.38 8.15 9.00 7.53 -14.01%
DY 6.52 7.45 3.84 3.78 7.61 9.49 5.22 15.93%
P/NAPS 5.08 4.53 4.68 5.00 4.97 4.07 4.60 6.82%

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