[AMWAY] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.83%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 211,518 169,162 172,763 184,104 191,500 168,316 175,489 13.24%
PBT 34,421 25,645 27,368 28,015 28,801 29,973 22,360 33.28%
Tax -8,648 -6,631 -7,095 -9,707 -7,295 -8,252 -5,623 33.20%
NP 25,773 19,014 20,273 18,308 21,506 21,721 16,737 33.31%
-
NP to SH 25,776 18,996 20,284 18,316 21,506 21,644 16,852 32.71%
-
Tax Rate 25.12% 25.86% 25.92% 34.65% 25.33% 27.53% 25.15% -
Total Cost 185,745 150,148 152,490 165,796 169,994 146,595 158,752 11.02%
-
Net Worth 231,786 220,005 217,152 210,453 256,493 249,045 244,999 -3.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 64,111 14,776 14,805 14,797 64,123 14,746 14,898 164.33%
Div Payout % 248.72% 77.79% 72.99% 80.79% 298.17% 68.13% 88.41% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 231,786 220,005 217,152 210,453 256,493 249,045 244,999 -3.62%
NOSH 164,387 164,183 164,509 164,416 164,418 163,845 165,540 -0.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.18% 11.24% 11.73% 9.94% 11.23% 12.90% 9.54% -
ROE 11.12% 8.63% 9.34% 8.70% 8.38% 8.69% 6.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 128.67 103.03 105.02 111.97 116.47 102.73 106.01 13.77%
EPS 15.68 11.57 12.33 11.14 13.08 13.21 10.18 33.33%
DPS 39.00 9.00 9.00 9.00 39.00 9.00 9.00 165.55%
NAPS 1.41 1.34 1.32 1.28 1.56 1.52 1.48 -3.17%
Adjusted Per Share Value based on latest NOSH - 164,416
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 128.67 102.91 105.10 112.00 116.49 102.39 106.75 13.24%
EPS 15.68 11.56 12.34 11.14 13.08 13.17 10.25 32.73%
DPS 39.00 8.99 9.01 9.00 39.01 8.97 9.06 164.38%
NAPS 1.41 1.3384 1.321 1.2802 1.5603 1.515 1.4904 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 8.68 9.50 8.80 8.30 7.95 7.95 7.32 -
P/RPS 6.75 9.22 8.38 7.41 6.83 7.74 6.91 -1.54%
P/EPS 55.36 82.11 71.37 74.51 60.78 60.18 71.91 -15.98%
EY 1.81 1.22 1.40 1.34 1.65 1.66 1.39 19.22%
DY 4.49 0.95 1.02 1.08 4.91 1.13 1.23 136.89%
P/NAPS 6.16 7.09 6.67 6.48 5.10 5.23 4.95 15.68%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 10/08/11 11/05/11 16/02/11 15/11/10 05/08/10 19/05/10 -
Price 9.04 9.00 9.73 8.30 8.24 8.00 7.45 -
P/RPS 7.03 8.74 9.27 7.41 7.07 7.79 7.03 0.00%
P/EPS 57.65 77.79 78.91 74.51 63.00 60.56 73.18 -14.68%
EY 1.73 1.29 1.27 1.34 1.59 1.65 1.37 16.81%
DY 4.31 1.00 0.92 1.08 4.73 1.13 1.21 133.05%
P/NAPS 6.41 6.72 7.37 6.48 5.28 5.26 5.03 17.52%

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