[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 83.89%
YoY- -16.5%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 175,489 663,902 492,004 317,130 163,817 645,458 473,611 -48.44%
PBT 22,360 98,874 76,541 48,195 25,993 129,249 98,958 -62.93%
Tax -5,623 -26,331 -20,378 -12,517 -6,591 -34,154 -25,752 -63.77%
NP 16,737 72,543 56,163 35,678 19,402 95,095 73,206 -62.64%
-
NP to SH 16,852 72,543 56,163 35,678 19,402 95,095 73,206 -62.47%
-
Tax Rate 25.15% 26.63% 26.62% 25.97% 25.36% 26.42% 26.02% -
Total Cost 158,752 591,359 435,841 281,452 144,415 550,363 400,405 -46.06%
-
Net Worth 244,999 238,357 266,268 256,486 243,347 235,066 266,323 -5.41%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,898 78,904 67,389 23,018 11,509 88,766 77,266 -66.65%
Div Payout % 88.41% 108.77% 119.99% 64.52% 59.32% 93.34% 105.55% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 244,999 238,357 266,268 256,486 243,347 235,066 266,323 -5.41%
NOSH 165,540 164,384 164,363 164,414 164,423 164,382 164,397 0.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.54% 10.93% 11.42% 11.25% 11.84% 14.73% 15.46% -
ROE 6.88% 30.43% 21.09% 13.91% 7.97% 40.45% 27.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.01 403.87 299.34 192.88 99.63 392.66 288.09 -48.68%
EPS 10.18 44.13 34.17 21.70 11.80 57.85 44.53 -62.64%
DPS 9.00 48.00 41.00 14.00 7.00 54.00 47.00 -66.81%
NAPS 1.48 1.45 1.62 1.56 1.48 1.43 1.62 -5.85%
Adjusted Per Share Value based on latest NOSH - 164,404
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.75 403.83 299.27 192.90 99.65 392.61 288.08 -48.44%
EPS 10.25 44.13 34.16 21.70 11.80 57.84 44.53 -62.47%
DPS 9.06 48.00 40.99 14.00 7.00 53.99 47.00 -66.66%
NAPS 1.4903 1.4499 1.6196 1.5601 1.4802 1.4298 1.62 -5.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.32 7.30 7.39 7.15 7.15 6.90 6.75 -
P/RPS 6.91 1.81 2.47 3.71 7.18 1.76 2.34 105.96%
P/EPS 71.91 16.54 21.63 32.95 60.59 11.93 15.16 182.57%
EY 1.39 6.05 4.62 3.03 1.65 8.38 6.60 -64.63%
DY 1.23 6.58 5.55 1.96 0.98 7.83 6.96 -68.54%
P/NAPS 4.95 5.03 4.56 4.58 4.83 4.83 4.17 12.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 17/11/09 19/08/09 13/05/09 23/02/09 10/11/08 -
Price 7.45 7.36 7.34 7.30 7.40 7.10 6.60 -
P/RPS 7.03 1.82 2.45 3.78 7.43 1.81 2.29 111.37%
P/EPS 73.18 16.68 21.48 33.64 62.71 12.27 14.82 190.25%
EY 1.37 6.00 4.66 2.97 1.59 8.15 6.75 -65.49%
DY 1.21 6.52 5.59 1.92 0.95 7.61 7.12 -69.35%
P/NAPS 5.03 5.08 4.53 4.68 5.00 4.97 4.07 15.17%

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