[AMWAY] QoQ 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- -0.64%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 169,162 172,763 184,104 191,500 168,316 175,489 171,898 -1.06%
PBT 25,645 27,368 28,015 28,801 29,973 22,360 22,333 9.68%
Tax -6,631 -7,095 -9,707 -7,295 -8,252 -5,623 -5,953 7.47%
NP 19,014 20,273 18,308 21,506 21,721 16,737 16,380 10.48%
-
NP to SH 18,996 20,284 18,316 21,506 21,644 16,852 16,380 10.41%
-
Tax Rate 25.86% 25.92% 34.65% 25.33% 27.53% 25.15% 26.66% -
Total Cost 150,148 152,490 165,796 169,994 146,595 158,752 155,518 -2.32%
-
Net Worth 220,005 217,152 210,453 256,493 249,045 244,999 238,463 -5.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 14,776 14,805 14,797 64,123 14,746 14,898 11,512 18.15%
Div Payout % 77.79% 72.99% 80.79% 298.17% 68.13% 88.41% 70.28% -
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 220,005 217,152 210,453 256,493 249,045 244,999 238,463 -5.24%
NOSH 164,183 164,509 164,416 164,418 163,845 165,540 164,457 -0.11%
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 11.24% 11.73% 9.94% 11.23% 12.90% 9.54% 9.53% -
ROE 8.63% 9.34% 8.70% 8.38% 8.69% 6.88% 6.87% -
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 103.03 105.02 111.97 116.47 102.73 106.01 104.52 -0.95%
EPS 11.57 12.33 11.14 13.08 13.21 10.18 9.96 10.53%
DPS 9.00 9.00 9.00 39.00 9.00 9.00 7.00 18.29%
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 102.91 105.10 112.00 116.49 102.39 106.75 104.57 -1.06%
EPS 11.56 12.34 11.14 13.08 13.17 10.25 9.96 10.47%
DPS 8.99 9.01 9.00 39.01 8.97 9.06 7.00 18.20%
NAPS 1.3384 1.321 1.2802 1.5603 1.515 1.4904 1.4506 -5.23%
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 9.22 8.38 7.41 6.83 7.74 6.91 6.98 20.44%
P/EPS 82.11 71.37 74.51 60.78 60.18 71.91 73.29 7.89%
EY 1.22 1.40 1.34 1.65 1.66 1.39 1.36 -7.00%
DY 0.95 1.02 1.08 4.91 1.13 1.23 0.96 -0.69%
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 8.74 9.27 7.41 7.07 7.79 7.03 7.04 15.55%
P/EPS 77.79 78.91 74.51 63.00 60.56 73.18 73.90 3.48%
EY 1.29 1.27 1.34 1.59 1.65 1.37 1.35 -2.99%
DY 1.00 0.92 1.08 4.73 1.13 1.21 0.95 3.48%
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