[AMWAY] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.06%
YoY- -16.5%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Revenue 735,870 683,850 687,610 634,260 575,904 534,340 599,954 3.31%
PBT 126,358 106,026 104,666 96,390 115,364 96,178 88,614 5.83%
Tax -32,596 -27,452 -27,750 -25,034 -29,906 -26,992 -24,922 4.38%
NP 93,762 78,574 76,916 71,356 85,458 69,186 63,692 6.37%
-
NP to SH 93,756 78,560 76,992 71,356 85,458 69,186 63,692 6.37%
-
Tax Rate 25.80% 25.89% 26.51% 25.97% 25.92% 28.06% 28.12% -
Total Cost 642,108 605,276 610,694 562,904 490,446 465,154 536,262 2.92%
-
Net Worth 208,769 220,230 250,166 256,486 246,608 220,316 210,443 -0.12%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Div 65,754 59,166 59,249 46,036 59,185 49,324 57,543 2.15%
Div Payout % 70.13% 75.31% 76.96% 64.52% 69.26% 71.29% 90.35% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Net Worth 208,769 220,230 250,166 256,486 246,608 220,316 210,443 -0.12%
NOSH 164,385 164,351 164,583 164,414 164,405 164,415 164,408 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
NP Margin 12.74% 11.49% 11.19% 11.25% 14.84% 12.95% 10.62% -
ROE 44.91% 35.67% 30.78% 27.82% 34.65% 31.40% 30.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
RPS 447.65 416.09 417.79 385.77 350.29 324.99 364.92 3.32%
EPS 57.04 47.80 46.78 43.40 51.98 42.08 38.74 6.38%
DPS 40.00 36.00 36.00 28.00 36.00 30.00 35.00 2.15%
NAPS 1.27 1.34 1.52 1.56 1.50 1.34 1.28 -0.12%
Adjusted Per Share Value based on latest NOSH - 164,404
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
RPS 447.61 415.97 418.25 385.80 350.31 325.02 364.94 3.31%
EPS 57.03 47.79 46.83 43.40 51.98 42.08 38.74 6.37%
DPS 40.00 35.99 36.04 28.00 36.00 30.00 35.00 2.15%
NAPS 1.2699 1.3396 1.5217 1.5601 1.5001 1.3401 1.2801 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 -
Price 9.70 9.50 7.95 7.15 6.75 6.85 6.30 -
P/RPS 2.17 2.28 1.90 1.85 1.93 2.11 1.73 3.68%
P/EPS 17.01 19.87 16.99 16.47 12.99 16.28 16.26 0.72%
EY 5.88 5.03 5.88 6.07 7.70 6.14 6.15 -0.71%
DY 4.12 3.79 4.53 3.92 5.33 4.38 5.56 -4.67%
P/NAPS 7.64 7.09 5.23 4.58 4.50 5.11 4.92 7.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Date 27/08/12 10/08/11 05/08/10 19/08/09 30/07/08 20/08/07 26/04/06 -
Price 10.90 9.00 8.00 7.30 6.90 6.70 6.50 -
P/RPS 2.43 2.16 1.91 1.89 1.97 2.06 1.78 5.10%
P/EPS 19.11 18.83 17.10 16.82 13.27 15.92 16.78 2.10%
EY 5.23 5.31 5.85 5.95 7.53 6.28 5.96 -2.06%
DY 3.67 4.00 4.50 3.84 5.22 4.48 5.38 -5.93%
P/NAPS 8.58 6.72 5.26 4.68 4.60 5.00 5.08 8.74%

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