[AMWAY] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 35.69%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 188,684 179,251 182,375 211,518 169,162 172,763 184,104 1.65%
PBT 34,160 29,019 33,552 34,421 25,645 27,368 28,015 14.14%
Tax -8,840 -7,458 -8,653 -8,648 -6,631 -7,095 -9,707 -6.05%
NP 25,320 21,561 24,899 25,773 19,014 20,273 18,308 24.15%
-
NP to SH 25,286 21,592 24,934 25,776 18,996 20,284 18,316 24.00%
-
Tax Rate 25.88% 25.70% 25.79% 25.12% 25.86% 25.92% 34.65% -
Total Cost 163,364 157,690 157,476 185,745 150,148 152,490 165,796 -0.98%
-
Net Worth 208,769 198,906 192,331 231,786 220,005 217,152 210,453 -0.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,438 16,438 14,794 64,111 14,776 14,805 14,797 7.26%
Div Payout % 65.01% 76.13% 59.34% 248.72% 77.79% 72.99% 80.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 208,769 198,906 192,331 231,786 220,005 217,152 210,453 -0.53%
NOSH 164,385 164,385 164,385 164,387 164,183 164,509 164,416 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.42% 12.03% 13.65% 12.18% 11.24% 11.73% 9.94% -
ROE 12.11% 10.86% 12.96% 11.12% 8.63% 9.34% 8.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 114.78 109.04 110.94 128.67 103.03 105.02 111.97 1.66%
EPS 15.40 13.12 15.15 15.68 11.57 12.33 11.14 24.12%
DPS 10.00 10.00 9.00 39.00 9.00 9.00 9.00 7.28%
NAPS 1.27 1.21 1.17 1.41 1.34 1.32 1.28 -0.52%
Adjusted Per Share Value based on latest NOSH - 164,387
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 114.78 109.04 110.94 128.67 102.91 105.10 112.00 1.64%
EPS 15.40 13.12 15.15 15.68 11.56 12.34 11.14 24.12%
DPS 10.00 10.00 9.00 39.00 8.99 9.01 9.00 7.28%
NAPS 1.27 1.21 1.17 1.41 1.3384 1.321 1.2802 -0.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.70 9.84 9.26 8.68 9.50 8.80 8.30 -
P/RPS 8.45 9.02 8.35 6.75 9.22 8.38 7.41 9.15%
P/EPS 63.06 74.91 61.05 55.36 82.11 71.37 74.51 -10.53%
EY 1.59 1.33 1.64 1.81 1.22 1.40 1.34 12.09%
DY 1.03 1.02 0.97 4.49 0.95 1.02 1.08 -3.11%
P/NAPS 7.64 8.13 7.91 6.16 7.09 6.67 6.48 11.61%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 15/02/12 16/11/11 10/08/11 11/05/11 16/02/11 -
Price 10.90 9.70 9.80 9.04 9.00 9.73 8.30 -
P/RPS 9.50 8.90 8.83 7.03 8.74 9.27 7.41 18.03%
P/EPS 70.86 73.85 64.61 57.65 77.79 78.91 74.51 -3.29%
EY 1.41 1.35 1.55 1.73 1.29 1.27 1.34 3.45%
DY 0.92 1.03 0.92 4.31 1.00 0.92 1.08 -10.14%
P/NAPS 8.58 8.02 8.38 6.41 6.72 7.37 6.48 20.60%

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