[AMWAY] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.94%
YoY- -23.28%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 789,458 737,924 713,740 656,005 631,481 574,752 584,234 4.92%
PBT 131,754 116,578 108,178 102,054 131,944 111,641 85,849 7.08%
Tax -33,737 -29,832 -28,226 -27,170 -34,336 -30,430 -24,153 5.48%
NP 98,017 86,746 79,952 74,884 97,608 81,210 61,696 7.67%
-
NP to SH 98,028 86,741 80,002 74,884 97,608 81,210 61,696 7.68%
-
Tax Rate 25.61% 25.59% 26.09% 26.62% 26.02% 27.26% 28.13% -
Total Cost 691,441 651,177 633,788 581,121 533,873 493,541 522,538 4.57%
-
Net Worth 218,632 231,755 256,587 266,268 266,323 238,371 215,333 0.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div 65,754 124,918 125,004 89,852 103,022 104,116 98,625 -6.27%
Div Payout % 67.08% 144.01% 156.25% 119.99% 105.55% 128.21% 159.86% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 218,632 231,755 256,587 266,268 266,323 238,371 215,333 0.24%
NOSH 164,385 164,365 164,479 164,363 164,397 164,394 164,376 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 12.42% 11.76% 11.20% 11.42% 15.46% 14.13% 10.56% -
ROE 44.84% 37.43% 31.18% 28.12% 36.65% 34.07% 28.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 480.25 448.95 433.94 399.12 384.12 349.62 355.42 4.92%
EPS 59.63 52.77 48.64 45.56 59.37 49.40 37.53 7.68%
DPS 40.00 76.00 76.00 54.67 62.67 63.33 60.00 -6.27%
NAPS 1.33 1.41 1.56 1.62 1.62 1.45 1.31 0.24%
Adjusted Per Share Value based on latest NOSH - 164,406
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 480.21 448.86 434.15 399.03 384.11 349.61 355.37 4.92%
EPS 59.63 52.76 48.66 45.55 59.37 49.40 37.53 7.68%
DPS 40.00 75.98 76.04 54.65 62.67 63.33 59.99 -6.27%
NAPS 1.3299 1.4097 1.5608 1.6196 1.62 1.4499 1.3098 0.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 11.00 8.68 7.95 7.39 6.75 6.75 6.40 -
P/RPS 2.29 1.93 1.83 1.85 1.76 1.93 1.80 3.92%
P/EPS 18.45 16.45 16.34 16.22 11.37 13.66 17.05 1.26%
EY 5.42 6.08 6.12 6.17 8.80 7.32 5.86 -1.23%
DY 3.64 8.76 9.56 7.40 9.28 9.38 9.38 -14.03%
P/NAPS 8.27 6.16 5.10 4.56 4.17 4.66 4.89 8.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 14/11/12 16/11/11 15/11/10 17/11/09 10/11/08 19/11/07 03/08/06 -
Price 11.94 9.04 8.24 7.34 6.60 6.55 6.35 -
P/RPS 2.49 2.01 1.90 1.84 1.72 1.87 1.79 5.41%
P/EPS 20.02 17.13 16.94 16.11 11.12 13.26 16.92 2.72%
EY 4.99 5.84 5.90 6.21 9.00 7.54 5.91 -2.66%
DY 3.35 8.41 9.22 7.45 9.49 9.67 9.45 -15.27%
P/NAPS 8.98 6.41 5.28 4.53 4.07 4.52 4.85 10.34%

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