[AMWAY] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.36%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 171,898 174,874 153,313 163,817 171,847 185,659 143,155 12.93%
PBT 22,333 28,346 22,202 25,993 30,291 41,276 29,376 -16.66%
Tax -5,953 -7,861 -5,926 -6,591 -8,402 -10,799 -7,614 -15.09%
NP 16,380 20,485 16,276 19,402 21,889 30,477 21,762 -17.21%
-
NP to SH 16,380 20,485 16,276 19,402 21,889 30,477 21,762 -17.21%
-
Tax Rate 26.66% 27.73% 26.69% 25.36% 27.74% 26.16% 25.92% -
Total Cost 155,518 154,389 137,037 144,415 149,958 155,182 121,393 17.90%
-
Net Worth 238,463 266,337 256,470 243,347 234,994 266,303 246,548 -2.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,512 44,389 11,508 11,509 11,503 47,671 14,792 -15.35%
Div Payout % 70.28% 216.69% 70.71% 59.32% 52.55% 156.42% 67.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 238,463 266,337 256,470 243,347 234,994 266,303 246,548 -2.19%
NOSH 164,457 164,406 164,404 164,423 164,331 164,385 164,365 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.53% 11.71% 10.62% 11.84% 12.74% 16.42% 15.20% -
ROE 6.87% 7.69% 6.35% 7.97% 9.31% 11.44% 8.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 104.52 106.37 93.25 99.63 104.57 112.94 87.10 12.88%
EPS 9.96 12.46 9.90 11.80 13.32 18.54 13.24 -17.24%
DPS 7.00 27.00 7.00 7.00 7.00 29.00 9.00 -15.38%
NAPS 1.45 1.62 1.56 1.48 1.43 1.62 1.50 -2.22%
Adjusted Per Share Value based on latest NOSH - 164,423
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 104.56 106.37 93.26 99.65 104.53 112.93 87.08 12.93%
EPS 9.96 12.46 9.90 11.80 13.31 18.54 13.24 -17.24%
DPS 7.00 27.00 7.00 7.00 7.00 29.00 9.00 -15.38%
NAPS 1.4505 1.6201 1.56 1.4802 1.4294 1.6199 1.4997 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 7.30 7.39 7.15 7.15 6.90 6.75 6.75 -
P/RPS 6.98 6.95 7.67 7.18 6.60 5.98 7.75 -6.72%
P/EPS 73.29 59.31 72.22 60.59 51.80 36.41 50.98 27.29%
EY 1.36 1.69 1.38 1.65 1.93 2.75 1.96 -21.57%
DY 0.96 3.65 0.98 0.98 1.01 4.30 1.33 -19.48%
P/NAPS 5.03 4.56 4.58 4.83 4.83 4.17 4.50 7.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 19/08/09 13/05/09 23/02/09 10/11/08 30/07/08 -
Price 7.36 7.34 7.30 7.40 7.10 6.60 6.90 -
P/RPS 7.04 6.90 7.83 7.43 6.79 5.84 7.92 -7.53%
P/EPS 73.90 58.91 73.74 62.71 53.30 35.60 52.11 26.14%
EY 1.35 1.70 1.36 1.59 1.88 2.81 1.92 -20.87%
DY 0.95 3.68 0.96 0.95 0.99 4.39 1.30 -18.82%
P/NAPS 5.08 4.53 4.68 5.00 4.97 4.07 4.60 6.82%

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