[AMWAY] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.67%
YoY- 8.11%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 737,547 717,529 716,683 719,409 707,203 690,577 675,574 6.02%
PBT 115,449 109,829 114,157 109,149 103,467 103,012 95,241 13.67%
Tax -32,081 -30,728 -32,349 -30,877 -27,123 -27,689 -25,363 16.94%
NP 83,368 79,101 81,808 78,272 76,344 75,323 69,878 12.47%
-
NP to SH 83,372 79,102 81,750 78,318 76,281 75,260 69,892 12.46%
-
Tax Rate 27.79% 27.98% 28.34% 28.29% 26.21% 26.88% 26.63% -
Total Cost 654,179 638,428 634,875 641,137 630,859 615,254 605,696 5.26%
-
Net Worth 231,786 220,005 217,152 210,453 256,493 249,045 244,999 -3.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 108,491 108,503 108,472 108,565 105,280 85,546 82,308 20.19%
Div Payout % 130.13% 137.17% 132.69% 138.62% 138.02% 113.67% 117.77% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 231,786 220,005 217,152 210,453 256,493 249,045 244,999 -3.62%
NOSH 164,387 164,183 164,509 164,416 164,418 163,845 165,540 -0.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.30% 11.02% 11.41% 10.88% 10.80% 10.91% 10.34% -
ROE 35.97% 35.95% 37.65% 37.21% 29.74% 30.22% 28.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 448.66 437.03 435.65 437.55 430.12 421.48 408.10 6.51%
EPS 50.72 48.18 49.69 47.63 46.39 45.93 42.22 12.99%
DPS 66.00 66.00 66.00 66.00 64.00 52.00 50.00 20.31%
NAPS 1.41 1.34 1.32 1.28 1.56 1.52 1.48 -3.17%
Adjusted Per Share Value based on latest NOSH - 164,416
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 448.63 436.45 435.94 437.60 430.17 420.06 410.93 6.02%
EPS 50.71 48.12 49.73 47.64 46.40 45.78 42.51 12.46%
DPS 65.99 66.00 65.98 66.04 64.04 52.04 50.07 20.18%
NAPS 1.4099 1.3382 1.3209 1.2801 1.5602 1.5149 1.4903 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 8.68 9.50 8.80 8.30 7.95 7.95 7.32 -
P/RPS 1.93 2.17 2.02 1.90 1.85 1.89 1.79 5.14%
P/EPS 17.11 19.72 17.71 17.42 17.14 17.31 17.34 -0.88%
EY 5.84 5.07 5.65 5.74 5.84 5.78 5.77 0.80%
DY 7.60 6.95 7.50 7.95 8.05 6.54 6.83 7.37%
P/NAPS 6.16 7.09 6.67 6.48 5.10 5.23 4.95 15.68%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 10/08/11 11/05/11 16/02/11 15/11/10 05/08/10 19/05/10 -
Price 9.04 9.00 9.73 8.30 8.24 8.00 7.45 -
P/RPS 2.01 2.06 2.23 1.90 1.92 1.90 1.83 6.44%
P/EPS 17.82 18.68 19.58 17.42 17.76 17.42 17.65 0.64%
EY 5.61 5.35 5.11 5.74 5.63 5.74 5.67 -0.70%
DY 7.30 7.33 6.78 7.95 7.77 6.50 6.71 5.77%
P/NAPS 6.41 6.72 7.37 6.48 5.28 5.26 5.03 17.52%

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