[AMWAY] QoQ 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- -20.04%
YoY- -25.17%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 191,500 168,316 175,489 171,898 174,874 153,313 163,817 10.95%
PBT 28,801 29,973 22,360 22,333 28,346 22,202 25,993 7.07%
Tax -7,295 -8,252 -5,623 -5,953 -7,861 -5,926 -6,591 6.99%
NP 21,506 21,721 16,737 16,380 20,485 16,276 19,402 7.09%
-
NP to SH 21,506 21,644 16,852 16,380 20,485 16,276 19,402 7.09%
-
Tax Rate 25.33% 27.53% 25.15% 26.66% 27.73% 26.69% 25.36% -
Total Cost 169,994 146,595 158,752 155,518 154,389 137,037 144,415 11.47%
-
Net Worth 256,493 249,045 244,999 238,463 266,337 256,470 243,347 3.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 64,123 14,746 14,898 11,512 44,389 11,508 11,509 213.95%
Div Payout % 298.17% 68.13% 88.41% 70.28% 216.69% 70.71% 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 256,493 249,045 244,999 238,463 266,337 256,470 243,347 3.56%
NOSH 164,418 163,845 165,540 164,457 164,406 164,404 164,423 -0.00%
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 11.23% 12.90% 9.54% 9.53% 11.71% 10.62% 11.84% -
ROE 8.38% 8.69% 6.88% 6.87% 7.69% 6.35% 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 116.47 102.73 106.01 104.52 106.37 93.25 99.63 10.96%
EPS 13.08 13.21 10.18 9.96 12.46 9.90 11.80 7.10%
DPS 39.00 9.00 9.00 7.00 27.00 7.00 7.00 213.94%
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 116.48 102.38 106.75 104.56 106.37 93.26 99.65 10.95%
EPS 13.08 13.17 10.25 9.96 12.46 9.90 11.80 7.10%
DPS 39.00 8.97 9.06 7.00 27.00 7.00 7.00 213.94%
NAPS 1.5602 1.5149 1.4903 1.4505 1.6201 1.56 1.4802 3.56%
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 6.83 7.74 6.91 6.98 6.95 7.67 7.18 -3.27%
P/EPS 60.78 60.18 71.91 73.29 59.31 72.22 60.59 0.20%
EY 1.65 1.66 1.39 1.36 1.69 1.38 1.65 0.00%
DY 4.91 1.13 1.23 0.96 3.65 0.98 0.98 192.51%
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 7.07 7.79 7.03 7.04 6.90 7.83 7.43 -3.25%
P/EPS 63.00 60.56 73.18 73.90 58.91 73.74 62.71 0.30%
EY 1.59 1.65 1.37 1.35 1.70 1.36 1.59 0.00%
DY 4.73 1.13 1.21 0.95 3.68 0.96 0.95 191.29%
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