[AMWAY] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.88%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 184,104 191,500 168,316 175,489 171,898 174,874 153,313 12.93%
PBT 28,015 28,801 29,973 22,360 22,333 28,346 22,202 16.72%
Tax -9,707 -7,295 -8,252 -5,623 -5,953 -7,861 -5,926 38.83%
NP 18,308 21,506 21,721 16,737 16,380 20,485 16,276 8.13%
-
NP to SH 18,316 21,506 21,644 16,852 16,380 20,485 16,276 8.16%
-
Tax Rate 34.65% 25.33% 27.53% 25.15% 26.66% 27.73% 26.69% -
Total Cost 165,796 169,994 146,595 158,752 155,518 154,389 137,037 13.50%
-
Net Worth 210,453 256,493 249,045 244,999 238,463 266,337 256,470 -12.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,797 64,123 14,746 14,898 11,512 44,389 11,508 18.19%
Div Payout % 80.79% 298.17% 68.13% 88.41% 70.28% 216.69% 70.71% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 210,453 256,493 249,045 244,999 238,463 266,337 256,470 -12.31%
NOSH 164,416 164,418 163,845 165,540 164,457 164,406 164,404 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.94% 11.23% 12.90% 9.54% 9.53% 11.71% 10.62% -
ROE 8.70% 8.38% 8.69% 6.88% 6.87% 7.69% 6.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 111.97 116.47 102.73 106.01 104.52 106.37 93.25 12.93%
EPS 11.14 13.08 13.21 10.18 9.96 12.46 9.90 8.16%
DPS 9.00 39.00 9.00 9.00 7.00 27.00 7.00 18.18%
NAPS 1.28 1.56 1.52 1.48 1.45 1.62 1.56 -12.32%
Adjusted Per Share Value based on latest NOSH - 165,540
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 111.99 116.48 102.38 106.75 104.56 106.37 93.26 12.93%
EPS 11.14 13.08 13.17 10.25 9.96 12.46 9.90 8.16%
DPS 9.00 39.00 8.97 9.06 7.00 27.00 7.00 18.18%
NAPS 1.2801 1.5602 1.5149 1.4903 1.4505 1.6201 1.56 -12.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.30 7.95 7.95 7.32 7.30 7.39 7.15 -
P/RPS 7.41 6.83 7.74 6.91 6.98 6.95 7.67 -2.26%
P/EPS 74.51 60.78 60.18 71.91 73.29 59.31 72.22 2.09%
EY 1.34 1.65 1.66 1.39 1.36 1.69 1.38 -1.93%
DY 1.08 4.91 1.13 1.23 0.96 3.65 0.98 6.67%
P/NAPS 6.48 5.10 5.23 4.95 5.03 4.56 4.58 25.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 15/11/10 05/08/10 19/05/10 24/02/10 17/11/09 19/08/09 -
Price 8.30 8.24 8.00 7.45 7.36 7.34 7.30 -
P/RPS 7.41 7.07 7.79 7.03 7.04 6.90 7.83 -3.59%
P/EPS 74.51 63.00 60.56 73.18 73.90 58.91 73.74 0.69%
EY 1.34 1.59 1.65 1.37 1.35 1.70 1.36 -0.98%
DY 1.08 4.73 1.13 1.21 0.95 3.68 0.96 8.14%
P/NAPS 6.48 5.28 5.26 5.03 5.08 4.53 4.68 24.15%

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