[AMWAY] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.27%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 224,159 188,684 179,251 182,375 211,518 169,162 172,763 18.90%
PBT 35,637 34,160 29,019 33,552 34,421 25,645 27,368 19.18%
Tax -9,005 -8,840 -7,458 -8,653 -8,648 -6,631 -7,095 17.17%
NP 26,632 25,320 21,561 24,899 25,773 19,014 20,273 19.88%
-
NP to SH 26,644 25,286 21,592 24,934 25,776 18,996 20,284 19.88%
-
Tax Rate 25.27% 25.88% 25.70% 25.79% 25.12% 25.86% 25.92% -
Total Cost 197,527 163,364 157,690 157,476 185,745 150,148 152,490 18.77%
-
Net Worth 218,632 208,769 198,906 192,331 231,786 220,005 217,152 0.45%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 16,438 16,438 16,438 14,794 64,111 14,776 14,805 7.20%
Div Payout % 61.70% 65.01% 76.13% 59.34% 248.72% 77.79% 72.99% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 218,632 208,769 198,906 192,331 231,786 220,005 217,152 0.45%
NOSH 164,385 164,385 164,385 164,385 164,387 164,183 164,509 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.88% 13.42% 12.03% 13.65% 12.18% 11.24% 11.73% -
ROE 12.19% 12.11% 10.86% 12.96% 11.12% 8.63% 9.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 136.36 114.78 109.04 110.94 128.67 103.03 105.02 18.96%
EPS 16.20 15.40 13.12 15.15 15.68 11.57 12.33 19.89%
DPS 10.00 10.00 10.00 9.00 39.00 9.00 9.00 7.25%
NAPS 1.33 1.27 1.21 1.17 1.41 1.34 1.32 0.50%
Adjusted Per Share Value based on latest NOSH - 164,385
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 136.36 114.78 109.04 110.94 128.67 102.91 105.10 18.90%
EPS 16.20 15.40 13.12 15.15 15.68 11.56 12.34 19.83%
DPS 10.00 10.00 10.00 9.00 39.00 8.99 9.01 7.17%
NAPS 1.33 1.27 1.21 1.17 1.41 1.3384 1.321 0.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 11.00 9.70 9.84 9.26 8.68 9.50 8.80 -
P/RPS 8.07 8.45 9.02 8.35 6.75 9.22 8.38 -2.47%
P/EPS 67.87 63.06 74.91 61.05 55.36 82.11 71.37 -3.28%
EY 1.47 1.59 1.33 1.64 1.81 1.22 1.40 3.29%
DY 0.91 1.03 1.02 0.97 4.49 0.95 1.02 -7.30%
P/NAPS 8.27 7.64 8.13 7.91 6.16 7.09 6.67 15.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 27/08/12 30/05/12 15/02/12 16/11/11 10/08/11 11/05/11 -
Price 11.94 10.90 9.70 9.80 9.04 9.00 9.73 -
P/RPS 8.76 9.50 8.90 8.83 7.03 8.74 9.27 -3.69%
P/EPS 73.67 70.86 73.85 64.61 57.65 77.79 78.91 -4.46%
EY 1.36 1.41 1.35 1.55 1.73 1.29 1.27 4.65%
DY 0.84 0.92 1.03 0.92 4.31 1.00 0.92 -5.86%
P/NAPS 8.98 8.58 8.02 8.38 6.41 6.72 7.37 14.03%

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