[AMWAY] QoQ Cumulative 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- 29.17%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 535,305 343,805 175,489 663,902 492,004 317,130 163,817 120.04%
PBT 81,134 52,333 22,360 98,874 76,541 48,195 25,993 113.43%
Tax -21,170 -13,875 -5,623 -26,331 -20,378 -12,517 -6,591 117.53%
NP 59,964 38,458 16,737 72,543 56,163 35,678 19,402 112.03%
-
NP to SH 60,002 38,496 16,852 72,543 56,163 35,678 19,402 112.11%
-
Tax Rate 26.09% 26.51% 25.15% 26.63% 26.62% 25.97% 25.36% -
Total Cost 475,341 305,347 158,752 591,359 435,841 281,452 144,415 121.11%
-
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 93,753 29,624 14,898 78,904 67,389 23,018 11,509 304.33%
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 23.38% 15.39% 6.88% 30.43% 21.09% 13.91% 7.97% -
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 325.45 208.89 106.01 403.87 299.34 192.88 99.63 119.99%
EPS 36.48 23.39 10.18 44.13 34.17 21.70 11.80 112.07%
DPS 57.00 18.00 9.00 48.00 41.00 14.00 7.00 304.23%
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 325.64 209.15 106.75 403.87 299.30 192.92 99.65 120.05%
EPS 36.50 23.42 10.25 44.13 34.17 21.70 11.80 112.14%
DPS 57.03 18.02 9.06 48.00 40.99 14.00 7.00 304.37%
NAPS 1.5609 1.5218 1.4904 1.45 1.6198 1.5603 1.4803 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 2.44 3.81 6.91 1.81 2.47 3.71 7.18 -51.27%
P/EPS 21.79 33.99 71.91 16.54 21.63 32.95 60.59 -49.39%
EY 4.59 2.94 1.39 6.05 4.62 3.03 1.65 97.67%
DY 7.17 2.26 1.23 6.58 5.55 1.96 0.98 276.41%
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 2.53 3.83 7.03 1.82 2.45 3.78 7.43 -51.20%
P/EPS 22.59 34.20 73.18 16.68 21.48 33.64 62.71 -49.34%
EY 4.43 2.92 1.37 6.00 4.66 2.97 1.59 97.87%
DY 6.92 2.25 1.21 6.52 5.59 1.92 0.95 275.31%
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