[AMWAY] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	690,577	675,574	663,902	663,851	674,636	664,478	645,458	4.62%
YoY %	2.22%	1.76%	0.01%	-1.60%	1.53%	2.95%	-	-
Horiz. %	106.99%	104.67%	102.86%	102.85%	104.52%	102.95%	100.00%	-
PBT	103,012	95,241	98,874	106,832	119,762	126,936	129,249	-14.07%
YoY %	8.16%	-3.67%	-7.45%	-10.80%	-5.65%	-1.79%	-	-
Horiz. %	79.70%	73.69%	76.50%	82.66%	92.66%	98.21%	100.00%	-
Tax	-27,689	-25,363	-26,331	-28,780	-31,718	-33,406	-34,154	-13.08%
YoY %	-9.17%	3.68%	8.51%	9.26%	5.05%	2.19%	-	-
Horiz. %	81.07%	74.26%	77.09%	84.27%	92.87%	97.81%	100.00%	-
NP	75,323	69,878	72,543	78,052	88,044	93,530	95,095	-14.42%
YoY %	7.79%	-3.67%	-7.06%	-11.35%	-5.87%	-1.65%	-	-
Horiz. %	79.21%	73.48%	76.28%	82.08%	92.59%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,260	69,892	72,442	78,052	88,044	93,530	95,095	-14.47%
YoY %	7.68%	-3.52%	-7.19%	-11.35%	-5.87%	-1.65%	-	-
Horiz. %	79.14%	73.50%	76.18%	82.08%	92.59%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.88%	26.63%	26.63%	26.94%	26.48%	26.32%	26.42%	-
YoY %	0.94%	0.00%	-1.15%	1.74%	0.61%	-0.38%	-	-
Horiz. %	101.74%	100.79%	100.79%	101.97%	100.23%	99.62%	100.00%	-
Total Cost	615,254	605,696	591,359	585,799	586,592	570,948	550,363	7.73%
YoY %	1.58%	2.42%	0.95%	-0.14%	2.74%	3.74%	-	-
Horiz. %	111.79%	110.05%	107.45%	106.44%	106.58%	103.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,045	244,999	238,463	266,337	256,470	243,347	234,994	3.95%
YoY %	1.65%	2.74%	-10.47%	3.85%	5.39%	3.55%	-	-
Horiz. %	105.98%	104.26%	101.48%	113.34%	109.14%	103.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	85,546	82,308	78,919	78,910	82,192	85,477	88,768	-2.44%
YoY %	3.93%	4.29%	0.01%	-3.99%	-3.84%	-3.71%	-	-
Horiz. %	96.37%	92.72%	88.90%	88.89%	92.59%	96.29%	100.00%	-
Div Payout %	113.67%	117.77%	108.94%	101.10%	93.35%	91.39%	93.35%	-
YoY %	-3.48%	8.11%	7.75%	8.30%	2.14%	-2.10%	-	-
Horiz. %	121.77%	126.16%	116.70%	108.30%	100.00%	97.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	249,045	244,999	238,463	266,337	256,470	243,347	234,994	3.95%
YoY %	1.65%	2.74%	-10.47%	3.85%	5.39%	3.55%	-	-
Horiz. %	105.98%	104.26%	101.48%	113.34%	109.14%	103.55%	100.00%	-
NOSH	163,845	165,540	164,457	164,406	164,404	164,423	164,331	-0.19%
YoY %	-1.02%	0.66%	0.03%	0.00%	-0.01%	0.06%	-	-
Horiz. %	99.70%	100.74%	100.08%	100.05%	100.04%	100.06%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	10.91%	10.34%	10.93%	11.76%	13.05%	14.08%	14.73%	-
YoY %	5.51%	-5.40%	-7.06%	-9.89%	-7.32%	-4.41%	-	-
Horiz. %	74.07%	70.20%	74.20%	79.84%	88.59%	95.59%	100.00%	-
ROE	30.22%	28.53%	30.38%	29.31%	34.33%	38.43%	40.47%	-
YoY %	5.92%	-6.09%	3.65%	-14.62%	-10.67%	-5.04%	-	-
Horiz. %	74.67%	70.50%	75.07%	72.42%	84.83%	94.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	421.48	408.10	403.69	403.79	410.35	404.13	392.78	4.82%
YoY %	3.28%	1.09%	-0.02%	-1.60%	1.54%	2.89%	-	-
Horiz. %	107.31%	103.90%	102.78%	102.80%	104.47%	102.89%	100.00%	-
EPS	45.93	42.22	44.05	47.48	53.55	56.88	57.87	-14.31%
YoY %	8.79%	-4.15%	-7.22%	-11.34%	-5.85%	-1.71%	-	-
Horiz. %	79.37%	72.96%	76.12%	82.05%	92.53%	98.29%	100.00%	-
DPS	52.00	50.00	48.00	48.00	50.00	52.00	54.00	-2.49%
YoY %	4.00%	4.17%	0.00%	-4.00%	-3.85%	-3.70%	-	-
Horiz. %	96.30%	92.59%	88.89%	88.89%	92.59%	96.30%	100.00%	-
NAPS	1.52	1.48	1.45	1.62	1.56	1.48	1.43	4.16%
YoY %	2.70%	2.07%	-10.49%	3.85%	5.41%	3.50%	-	-
Horiz. %	106.29%	103.50%	101.40%	113.29%	109.09%	103.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,406
RPS	420.10	410.97	403.87	403.84	410.40	404.22	392.65	4.62%
YoY %	2.22%	1.76%	0.01%	-1.60%	1.53%	2.95%	-	-
Horiz. %	106.99%	104.67%	102.86%	102.85%	104.52%	102.95%	100.00%	-
EPS	45.78	42.52	44.07	47.48	53.56	56.90	57.85	-14.48%
YoY %	7.67%	-3.52%	-7.18%	-11.35%	-5.87%	-1.64%	-	-
Horiz. %	79.14%	73.50%	76.18%	82.07%	92.58%	98.36%	100.00%	-
DPS	52.04	50.07	48.01	48.00	50.00	52.00	54.00	-2.44%
YoY %	3.93%	4.29%	0.02%	-4.00%	-3.85%	-3.70%	-	-
Horiz. %	96.37%	92.72%	88.91%	88.89%	92.59%	96.30%	100.00%	-
NAPS	1.515	1.4904	1.4506	1.6202	1.5602	1.4803	1.4295	3.95%
YoY %	1.65%	2.74%	-10.47%	3.85%	5.40%	3.55%	-	-
Horiz. %	105.98%	104.26%	101.48%	113.34%	109.14%	103.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	7.95	7.32	7.30	7.39	7.15	7.15	6.90	-
P/RPS	1.89	1.79	1.81	1.83	1.74	1.77	1.76	4.87%
YoY %	5.59%	-1.10%	-1.09%	5.17%	-1.69%	0.57%	-	-
Horiz. %	107.39%	101.70%	102.84%	103.98%	98.86%	100.57%	100.00%	-
P/EPS	17.31	17.34	16.57	15.57	13.35	12.57	11.92	28.32%
YoY %	-0.17%	4.65%	6.42%	16.63%	6.21%	5.45%	-	-
Horiz. %	145.22%	145.47%	139.01%	130.62%	112.00%	105.45%	100.00%	-
EY	5.78	5.77	6.03	6.42	7.49	7.96	8.39	-22.05%
YoY %	0.17%	-4.31%	-6.07%	-14.29%	-5.90%	-5.13%	-	-
Horiz. %	68.89%	68.77%	71.87%	76.52%	89.27%	94.87%	100.00%	-
DY	6.54	6.83	6.58	6.50	6.99	7.27	7.83	-11.33%
YoY %	-4.25%	3.80%	1.23%	-7.01%	-3.85%	-7.15%	-	-
Horiz. %	83.52%	87.23%	84.04%	83.01%	89.27%	92.85%	100.00%	-
P/NAPS	5.23	4.95	5.03	4.56	4.58	4.83	4.83	5.46%
YoY %	5.66%	-1.59%	10.31%	-0.44%	-5.18%	0.00%	-	-
Horiz. %	108.28%	102.48%	104.14%	94.41%	94.82%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	05/08/10	19/05/10	24/02/10	17/11/09	19/08/09	13/05/09	23/02/09	-
Price	8.00	7.45	7.36	7.34	7.30	7.40	7.10	-
P/RPS	1.90	1.83	1.82	1.82	1.78	1.83	1.81	3.29%
YoY %	3.83%	0.55%	0.00%	2.25%	-2.73%	1.10%	-	-
Horiz. %	104.97%	101.10%	100.55%	100.55%	98.34%	101.10%	100.00%	-
P/EPS	17.42	17.65	16.71	15.46	13.63	13.01	12.27	26.40%
YoY %	-1.30%	5.63%	8.09%	13.43%	4.77%	6.03%	-	-
Horiz. %	141.97%	143.85%	136.19%	126.00%	111.08%	106.03%	100.00%	-
EY	5.74	5.67	5.98	6.47	7.34	7.69	8.15	-20.89%
YoY %	1.23%	-5.18%	-7.57%	-11.85%	-4.55%	-5.64%	-	-
Horiz. %	70.43%	69.57%	73.37%	79.39%	90.06%	94.36%	100.00%	-
DY	6.50	6.71	6.52	6.54	6.85	7.03	7.61	-10.00%
YoY %	-3.13%	2.91%	-0.31%	-4.53%	-2.56%	-7.62%	-	-
Horiz. %	85.41%	88.17%	85.68%	85.94%	90.01%	92.38%	100.00%	-
P/NAPS	5.26	5.03	5.08	4.53	4.68	5.00	4.97	3.86%
YoY %	4.57%	-0.98%	12.14%	-3.21%	-6.40%	0.60%	-	-
Horiz. %	105.84%	101.21%	102.21%	91.15%	94.16%	100.60%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 12:20:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

ADX

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

2024-06-28 12:20:00

ADX

10 Mins

SELL

2024-06-28 10:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

910

JCY

JCY INTERNATIONAL BERHAD

634

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

595

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

490

MYEG

MY E.G. SERVICES BHD

475

SAPNRG

SAPURA ENERGY BERHAD

475

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More