[AMWAY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 55.87%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 341,925 172,763 719,409 535,305 343,805 175,489 663,902 -35.82%
PBT 53,013 27,368 109,149 81,134 52,333 22,360 98,874 -34.07%
Tax -13,726 -7,095 -30,877 -21,170 -13,875 -5,623 -26,331 -35.30%
NP 39,287 20,273 78,272 59,964 38,458 16,737 72,543 -33.63%
-
NP to SH 39,280 20,284 78,318 60,002 38,496 16,852 72,543 -33.64%
-
Tax Rate 25.89% 25.92% 28.29% 26.09% 26.51% 25.15% 26.63% -
Total Cost 302,638 152,490 641,137 475,341 305,347 158,752 591,359 -36.09%
-
Net Worth 220,230 217,152 210,558 256,587 250,166 244,999 238,357 -5.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 29,583 14,805 108,569 93,753 29,624 14,898 78,904 -48.09%
Div Payout % 75.31% 72.99% 138.63% 156.25% 76.96% 88.41% 108.77% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,230 217,152 210,558 256,587 250,166 244,999 238,357 -5.15%
NOSH 164,351 164,509 164,499 164,479 164,583 165,540 164,384 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.49% 11.73% 10.88% 11.20% 11.19% 9.54% 10.93% -
ROE 17.84% 9.34% 37.20% 23.38% 15.39% 6.88% 30.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 208.05 105.02 437.33 325.45 208.89 106.01 403.87 -35.81%
EPS 23.90 12.33 47.61 36.48 23.39 10.18 44.13 -33.63%
DPS 18.00 9.00 66.00 57.00 18.00 9.00 48.00 -48.09%
NAPS 1.34 1.32 1.28 1.56 1.52 1.48 1.45 -5.13%
Adjusted Per Share Value based on latest NOSH - 164,418
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 207.98 105.09 437.60 325.61 209.13 106.75 403.83 -35.82%
EPS 23.89 12.34 47.64 36.50 23.42 10.25 44.13 -33.65%
DPS 17.99 9.01 66.04 57.03 18.02 9.06 48.00 -48.11%
NAPS 1.3396 1.3209 1.2808 1.5608 1.5217 1.4903 1.4499 -5.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 9.50 8.80 8.30 7.95 7.95 7.32 7.30 -
P/RPS 4.57 8.38 1.90 2.44 3.81 6.91 1.81 85.73%
P/EPS 39.75 71.37 17.43 21.79 33.99 71.91 16.54 79.70%
EY 2.52 1.40 5.74 4.59 2.94 1.39 6.05 -44.31%
DY 1.89 1.02 7.95 7.17 2.26 1.23 6.58 -56.56%
P/NAPS 7.09 6.67 6.48 5.10 5.23 4.95 5.03 25.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 11/05/11 16/02/11 15/11/10 05/08/10 19/05/10 24/02/10 -
Price 9.00 9.73 8.30 8.24 8.00 7.45 7.36 -
P/RPS 4.33 9.27 1.90 2.53 3.83 7.03 1.82 78.49%
P/EPS 37.66 78.91 17.43 22.59 34.20 73.18 16.68 72.36%
EY 2.66 1.27 5.74 4.43 2.92 1.37 6.00 -41.94%
DY 2.00 0.92 7.95 6.92 2.25 1.21 6.52 -54.61%
P/NAPS 6.72 7.37 6.48 5.28 5.26 5.03 5.08 20.56%

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