[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	797,523	592,094	367,935	179,251	735,818	553,443	341,925	75.42%
YoY %	34.70%	60.92%	105.26%	-75.64%	32.95%	61.86%	-	-
Horiz. %	233.25%	173.16%	107.61%	52.42%	215.20%	161.86%	100.00%	-
PBT	137,066	98,816	63,179	29,019	120,986	87,434	53,013	87.83%
YoY %	38.71%	56.41%	117.72%	-76.01%	38.37%	64.93%	-	-
Horiz. %	258.55%	186.40%	119.18%	54.74%	228.22%	164.93%	100.00%	-
Tax	-37,358	-25,303	-16,298	-7,458	-31,027	-22,374	-13,726	94.34%
YoY %	-47.64%	-55.25%	-118.53%	75.96%	-38.67%	-63.00%	-	-
Horiz. %	272.17%	184.34%	118.74%	54.33%	226.05%	163.00%	100.00%	-
NP	99,708	73,513	46,881	21,561	89,959	65,060	39,287	85.53%
YoY %	35.63%	56.81%	117.43%	-76.03%	38.27%	65.60%	-	-
Horiz. %	253.79%	187.12%	119.33%	54.88%	228.98%	165.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,759	73,521	46,878	21,592	89,990	65,056	39,280	85.62%
YoY %	35.69%	56.83%	117.11%	-76.01%	38.33%	65.62%	-	-
Horiz. %	253.97%	187.17%	119.34%	54.97%	229.10%	165.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	25.61%	25.80%	25.70%	25.65%	25.59%	25.89%	-
YoY %	6.44%	-0.74%	0.39%	0.19%	0.23%	-1.16%	-	-
Horiz. %	105.29%	98.92%	99.65%	99.27%	99.07%	98.84%	100.00%	-
Total Cost	697,815	518,581	321,054	157,690	645,859	488,383	302,638	74.09%
YoY %	34.56%	61.52%	103.60%	-75.58%	32.24%	61.38%	-	-
Horiz. %	230.58%	171.35%	106.09%	52.11%	213.41%	161.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,496	218,632	208,769	198,906	192,331	231,755	220,230	2.47%
YoY %	4.51%	4.72%	4.96%	3.42%	-17.01%	5.23%	-	-
Horiz. %	103.75%	99.27%	94.80%	90.32%	87.33%	105.23%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	102,741	49,315	32,877	16,438	108,494	93,688	29,583	128.47%
YoY %	108.34%	50.00%	100.01%	-84.85%	15.80%	216.70%	-	-
Horiz. %	347.30%	166.70%	111.13%	55.57%	366.74%	316.70%	100.00%	-
Div Payout %	102.99%	67.08%	70.13%	76.13%	120.56%	144.01%	75.31%	-
YoY %	53.53%	-4.35%	-7.88%	-36.85%	-16.28%	91.22%	-	-
Horiz. %	136.75%	89.07%	93.12%	101.09%	160.08%	191.22%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	228,496	218,632	208,769	198,906	192,331	231,755	220,230	2.47%
YoY %	4.51%	4.72%	4.96%	3.42%	-17.01%	5.23%	-	-
Horiz. %	103.75%	99.27%	94.80%	90.32%	87.33%	105.23%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,385	164,365	164,351	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.01%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	12.50%	12.42%	12.74%	12.03%	12.23%	11.76%	11.49%	-
YoY %	0.64%	-2.51%	5.90%	-1.64%	4.00%	2.35%	-	-
Horiz. %	108.79%	108.09%	110.88%	104.70%	106.44%	102.35%	100.00%	-
ROE	43.66%	33.63%	22.45%	10.86%	46.79%	28.07%	17.84%	-
YoY %	29.82%	49.80%	106.72%	-76.79%	66.69%	57.34%	-	-
Horiz. %	244.73%	188.51%	125.84%	60.87%	262.28%	157.34%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	485.15	360.19	223.82	109.04	447.62	336.71	208.05	75.39%
YoY %	34.69%	60.93%	105.26%	-75.64%	32.94%	61.84%	-	-
Horiz. %	233.19%	173.13%	107.58%	52.41%	215.15%	161.84%	100.00%	-
EPS	60.65	44.72	28.52	13.12	54.72	39.58	23.90	85.52%
YoY %	35.62%	56.80%	117.38%	-76.02%	38.25%	65.61%	-	-
Horiz. %	253.77%	187.11%	119.33%	54.90%	228.95%	165.61%	100.00%	-
DPS	62.50	30.00	20.00	10.00	66.00	57.00	18.00	128.43%
YoY %	108.33%	50.00%	100.00%	-84.85%	15.79%	216.67%	-	-
Horiz. %	347.22%	166.67%	111.11%	55.56%	366.67%	316.67%	100.00%	-
NAPS	1.39	1.33	1.27	1.21	1.17	1.41	1.34	2.46%
YoY %	4.51%	4.72%	4.96%	3.42%	-17.02%	5.22%	-	-
Horiz. %	103.73%	99.25%	94.78%	90.30%	87.31%	105.22%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	485.15	360.19	223.82	109.04	447.62	336.67	208.00	75.42%
YoY %	34.69%	60.93%	105.26%	-75.64%	32.96%	61.86%	-	-
Horiz. %	233.25%	173.17%	107.61%	52.42%	215.20%	161.86%	100.00%	-
EPS	60.65	44.72	28.52	13.12	54.72	39.58	23.90	85.52%
YoY %	35.62%	56.80%	117.38%	-76.02%	38.25%	65.61%	-	-
Horiz. %	253.77%	187.11%	119.33%	54.90%	228.95%	165.61%	100.00%	-
DPS	62.50	30.00	20.00	10.00	66.00	56.99	18.00	128.43%
YoY %	108.33%	50.00%	100.00%	-84.85%	15.81%	216.61%	-	-
Horiz. %	347.22%	166.67%	111.11%	55.56%	366.67%	316.61%	100.00%	-
NAPS	1.39	1.33	1.27	1.21	1.17	1.4098	1.3397	2.47%
YoY %	4.51%	4.72%	4.96%	3.42%	-17.01%	5.23%	-	-
Horiz. %	103.75%	99.28%	94.80%	90.32%	87.33%	105.23%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	12.00	11.00	9.70	9.84	9.26	8.68	9.50	-
P/RPS	2.47	3.05	4.33	9.02	2.07	2.58	4.57	-33.52%
YoY %	-19.02%	-29.56%	-52.00%	335.75%	-19.77%	-43.54%	-	-
Horiz. %	54.05%	66.74%	94.75%	197.37%	45.30%	56.46%	100.00%	-
P/EPS	19.77	24.59	34.01	74.91	16.92	21.93	39.75	-37.09%
YoY %	-19.60%	-27.70%	-54.60%	342.73%	-22.85%	-44.83%	-	-
Horiz. %	49.74%	61.86%	85.56%	188.45%	42.57%	55.17%	100.00%	-
EY	5.06	4.07	2.94	1.33	5.91	4.56	2.52	58.82%
YoY %	24.32%	38.44%	121.05%	-77.50%	29.61%	80.95%	-	-
Horiz. %	200.79%	161.51%	116.67%	52.78%	234.52%	180.95%	100.00%	-
DY	5.21	2.73	2.06	1.02	7.13	6.57	1.89	95.99%
YoY %	90.84%	32.52%	101.96%	-85.69%	8.52%	247.62%	-	-
Horiz. %	275.66%	144.44%	108.99%	53.97%	377.25%	347.62%	100.00%	-
P/NAPS	8.63	8.27	7.64	8.13	7.91	6.16	7.09	13.93%
YoY %	4.35%	8.25%	-6.03%	2.78%	28.41%	-13.12%	-	-
Horiz. %	121.72%	116.64%	107.76%	114.67%	111.57%	86.88%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	20/02/13	14/11/12	27/08/12	30/05/12	15/02/12	16/11/11	10/08/11	-
Price	11.06	11.94	10.90	9.70	9.80	9.04	9.00	-
P/RPS	2.28	3.31	4.87	8.90	2.19	2.68	4.33	-34.66%
YoY %	-31.12%	-32.03%	-45.28%	306.39%	-18.28%	-38.11%	-	-
Horiz. %	52.66%	76.44%	112.47%	205.54%	50.58%	61.89%	100.00%	-
P/EPS	18.22	26.70	38.22	73.85	17.90	22.84	37.66	-38.23%
YoY %	-31.76%	-30.14%	-48.25%	312.57%	-21.63%	-39.35%	-	-
Horiz. %	48.38%	70.90%	101.49%	196.10%	47.53%	60.65%	100.00%	-
EY	5.49	3.75	2.62	1.35	5.59	4.38	2.66	61.74%
YoY %	46.40%	43.13%	94.07%	-75.85%	27.63%	64.66%	-	-
Horiz. %	206.39%	140.98%	98.50%	50.75%	210.15%	164.66%	100.00%	-
DY	5.65	2.51	1.83	1.03	6.73	6.31	2.00	99.21%
YoY %	125.10%	37.16%	77.67%	-84.70%	6.66%	215.50%	-	-
Horiz. %	282.50%	125.50%	91.50%	51.50%	336.50%	315.50%	100.00%	-
P/NAPS	7.96	8.98	8.58	8.02	8.38	6.41	6.72	11.89%
YoY %	-11.36%	4.66%	6.98%	-4.30%	30.73%	-4.61%	-	-
Horiz. %	118.45%	133.63%	127.68%	119.35%	124.70%	95.39%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 12:20:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

ADX

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

2024-06-28 12:20:00

ADX

10 Mins

SELL

2024-06-28 10:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More