[AMWAY] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.24%
YoY- 5.1%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 742,306 735,818 737,547 717,529 716,683 719,409 707,203 3.27%
PBT 122,637 120,986 115,449 109,829 114,157 109,149 103,467 11.98%
Tax -31,390 -31,027 -32,081 -30,728 -32,349 -30,877 -27,123 10.22%
NP 91,247 89,959 83,368 79,101 81,808 78,272 76,344 12.61%
-
NP to SH 91,298 89,990 83,372 79,102 81,750 78,318 76,281 12.71%
-
Tax Rate 25.60% 25.65% 27.79% 27.98% 28.34% 28.29% 26.21% -
Total Cost 651,059 645,859 654,179 638,428 634,875 641,137 630,859 2.12%
-
Net Worth 198,906 192,331 231,786 220,005 217,152 210,453 256,493 -15.57%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 110,120 108,488 108,491 108,503 108,472 108,565 105,280 3.03%
Div Payout % 120.62% 120.56% 130.13% 137.17% 132.69% 138.62% 138.02% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 198,906 192,331 231,786 220,005 217,152 210,453 256,493 -15.57%
NOSH 164,385 164,385 164,387 164,183 164,509 164,416 164,418 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.29% 12.23% 11.30% 11.02% 11.41% 10.88% 10.80% -
ROE 45.90% 46.79% 35.97% 35.95% 37.65% 37.21% 29.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 451.56 447.62 448.66 437.03 435.65 437.55 430.12 3.29%
EPS 55.54 54.74 50.72 48.18 49.69 47.63 46.39 12.73%
DPS 67.00 66.00 66.00 66.00 66.00 66.00 64.00 3.09%
NAPS 1.21 1.17 1.41 1.34 1.32 1.28 1.56 -15.56%
Adjusted Per Share Value based on latest NOSH - 164,183
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 451.52 447.58 448.63 436.45 435.94 437.60 430.17 3.27%
EPS 55.53 54.74 50.71 48.12 49.73 47.64 46.40 12.70%
DPS 66.98 65.99 65.99 66.00 65.98 66.04 64.04 3.03%
NAPS 1.2099 1.1699 1.4099 1.3382 1.3209 1.2801 1.5602 -15.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.84 9.26 8.68 9.50 8.80 8.30 7.95 -
P/RPS 2.18 2.07 1.93 2.17 2.02 1.90 1.85 11.55%
P/EPS 17.72 16.92 17.11 19.72 17.71 17.42 17.14 2.24%
EY 5.64 5.91 5.84 5.07 5.65 5.74 5.84 -2.29%
DY 6.81 7.13 7.60 6.95 7.50 7.95 8.05 -10.54%
P/NAPS 8.13 7.91 6.16 7.09 6.67 6.48 5.10 36.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 15/02/12 16/11/11 10/08/11 11/05/11 16/02/11 15/11/10 -
Price 9.70 9.80 9.04 9.00 9.73 8.30 8.24 -
P/RPS 2.15 2.19 2.01 2.06 2.23 1.90 1.92 7.82%
P/EPS 17.47 17.90 17.82 18.68 19.58 17.42 17.76 -1.09%
EY 5.73 5.59 5.61 5.35 5.11 5.74 5.63 1.17%
DY 6.91 6.73 7.30 7.33 6.78 7.95 7.77 -7.51%
P/NAPS 8.02 8.38 6.41 6.72 7.37 6.48 5.28 32.10%

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