[AMWAY] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	849,050	789,458	737,924	713,740	656,005	631,481	574,752	6.71%
YoY %	7.55%	6.98%	3.39%	8.80%	3.88%	9.87%	-	-
Horiz. %	147.72%	137.36%	128.39%	124.18%	114.14%	109.87%	100.00%	-
PBT	145,180	131,754	116,578	108,178	102,054	131,944	111,641	4.47%
YoY %	10.19%	13.02%	7.76%	6.00%	-22.65%	18.19%	-	-
Horiz. %	130.04%	118.02%	104.42%	96.90%	91.41%	118.19%	100.00%	-
Tax	-38,357	-33,737	-29,832	-28,226	-27,170	-34,336	-30,430	3.93%
YoY %	-13.69%	-13.09%	-5.69%	-3.89%	20.87%	-12.84%	-	-
Horiz. %	126.05%	110.87%	98.03%	92.76%	89.29%	112.84%	100.00%	-
NP	106,822	98,017	86,746	79,952	74,884	97,608	81,210	4.67%
YoY %	8.98%	12.99%	8.50%	6.77%	-23.28%	20.19%	-	-
Horiz. %	131.54%	120.70%	106.82%	98.45%	92.21%	120.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,766	98,028	86,741	80,002	74,884	97,608	81,210	4.66%
YoY %	8.91%	13.01%	8.42%	6.83%	-23.28%	20.19%	-	-
Horiz. %	131.47%	120.71%	106.81%	98.51%	92.21%	120.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	25.61%	25.59%	26.09%	26.62%	26.02%	27.26%	-
YoY %	3.16%	0.08%	-1.92%	-1.99%	2.31%	-4.55%	-	-
Horiz. %	96.92%	93.95%	93.87%	95.71%	97.65%	95.45%	100.00%	-
Total Cost	742,228	691,441	651,177	633,788	581,121	533,873	493,541	7.03%
YoY %	7.35%	6.18%	2.74%	9.06%	8.85%	8.17%	-	-
Horiz. %	150.39%	140.10%	131.94%	128.42%	117.75%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,920	218,632	231,755	256,587	266,268	266,323	238,371	-1.18%
YoY %	1.50%	-5.66%	-9.68%	-3.64%	-0.02%	11.73%	-	-
Horiz. %	93.10%	91.72%	97.22%	107.64%	111.70%	111.73%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	65,754	65,754	124,918	125,004	89,852	103,022	104,116	-7.36%
YoY %	0.00%	-47.36%	-0.07%	39.12%	-12.78%	-1.05%	-	-
Horiz. %	63.15%	63.15%	119.98%	120.06%	86.30%	98.95%	100.00%	-
Div Payout %	61.59%	67.08%	144.01%	156.25%	119.99%	105.55%	128.21%	-
YoY %	-8.18%	-53.42%	-7.83%	30.22%	13.68%	-17.67%	-	-
Horiz. %	48.04%	52.32%	112.32%	121.87%	93.59%	82.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	221,920	218,632	231,755	256,587	266,268	266,323	238,371	-1.18%
YoY %	1.50%	-5.66%	-9.68%	-3.64%	-0.02%	11.73%	-	-
Horiz. %	93.10%	91.72%	97.22%	107.64%	111.70%	111.73%	100.00%	-
NOSH	164,385	164,385	164,365	164,479	164,363	164,397	164,394	-0.00%
YoY %	0.00%	0.01%	-0.07%	0.07%	-0.02%	0.00%	-	-
Horiz. %	99.99%	99.99%	99.98%	100.05%	99.98%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	12.58%	12.42%	11.76%	11.20%	11.42%	15.46%	14.13%	-
YoY %	1.29%	5.61%	5.00%	-1.93%	-26.13%	9.41%	-	-
Horiz. %	89.03%	87.90%	83.23%	79.26%	80.82%	109.41%	100.00%	-
ROE	48.11%	44.84%	37.43%	31.18%	28.12%	36.65%	34.07%	-
YoY %	7.29%	19.80%	20.04%	10.88%	-23.27%	7.57%	-	-
Horiz. %	141.21%	131.61%	109.86%	91.52%	82.54%	107.57%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	516.50	480.25	448.95	433.94	399.12	384.12	349.62	6.71%
YoY %	7.55%	6.97%	3.46%	8.72%	3.91%	9.87%	-	-
Horiz. %	147.73%	137.36%	128.41%	124.12%	114.16%	109.87%	100.00%	-
EPS	64.99	59.63	52.77	48.64	45.56	59.37	49.40	4.67%
YoY %	8.99%	13.00%	8.49%	6.76%	-23.26%	20.18%	-	-
Horiz. %	131.56%	120.71%	106.82%	98.46%	92.23%	120.18%	100.00%	-
DPS	40.00	40.00	76.00	76.00	54.67	62.67	63.33	-7.36%
YoY %	0.00%	-47.37%	0.00%	39.02%	-12.77%	-1.04%	-	-
Horiz. %	63.16%	63.16%	120.01%	120.01%	86.33%	98.96%	100.00%	-
NAPS	1.35	1.33	1.41	1.56	1.62	1.62	1.45	-1.18%
YoY %	1.50%	-5.67%	-9.62%	-3.70%	0.00%	11.72%	-	-
Horiz. %	93.10%	91.72%	97.24%	107.59%	111.72%	111.72%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,418
RPS	516.50	480.25	448.90	434.19	399.06	384.15	349.64	6.71%
YoY %	7.55%	6.98%	3.39%	8.80%	3.88%	9.87%	-	-
Horiz. %	147.72%	137.36%	128.39%	124.18%	114.13%	109.87%	100.00%	-
EPS	64.99	59.63	52.77	48.67	45.55	59.38	49.40	4.67%
YoY %	8.99%	13.00%	8.42%	6.85%	-23.29%	20.20%	-	-
Horiz. %	131.56%	120.71%	106.82%	98.52%	92.21%	120.20%	100.00%	-
DPS	40.00	40.00	75.99	76.04	54.66	62.67	63.34	-7.36%
YoY %	0.00%	-47.36%	-0.07%	39.11%	-12.78%	-1.06%	-	-
Horiz. %	63.15%	63.15%	119.97%	120.05%	86.30%	98.94%	100.00%	-
NAPS	1.35	1.33	1.4098	1.5609	1.6198	1.6201	1.4501	-1.18%
YoY %	1.50%	-5.66%	-9.68%	-3.64%	-0.02%	11.72%	-	-
Horiz. %	93.10%	91.72%	97.22%	107.64%	111.70%	111.72%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	12.02	11.00	8.68	7.95	7.39	6.75	6.75	-
P/RPS	2.33	2.29	1.93	1.83	1.85	1.76	1.93	3.18%
YoY %	1.75%	18.65%	5.46%	-1.08%	5.11%	-8.81%	-	-
Horiz. %	120.73%	118.65%	100.00%	94.82%	95.85%	91.19%	100.00%	-
P/EPS	18.51	18.45	16.45	16.34	16.22	11.37	13.66	5.18%
YoY %	0.33%	12.16%	0.67%	0.74%	42.66%	-16.76%	-	-
Horiz. %	135.51%	135.07%	120.42%	119.62%	118.74%	83.24%	100.00%	-
EY	5.40	5.42	6.08	6.12	6.17	8.80	7.32	-4.93%
YoY %	-0.37%	-10.86%	-0.65%	-0.81%	-29.89%	20.22%	-	-
Horiz. %	73.77%	74.04%	83.06%	83.61%	84.29%	120.22%	100.00%	-
DY	3.33	3.64	8.76	9.56	7.40	9.28	9.38	-15.83%
YoY %	-8.52%	-58.45%	-8.37%	29.19%	-20.26%	-1.07%	-	-
Horiz. %	35.50%	38.81%	93.39%	101.92%	78.89%	98.93%	100.00%	-
P/NAPS	8.90	8.27	6.16	5.10	4.56	4.17	4.66	11.37%
YoY %	7.62%	34.25%	20.78%	11.84%	9.35%	-10.52%	-	-
Horiz. %	190.99%	177.47%	132.19%	109.44%	97.85%	89.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	07/11/13	14/11/12	16/11/11	15/11/10	17/11/09	10/11/08	19/11/07	-
Price	12.50	11.94	9.04	8.24	7.34	6.60	6.55	-
P/RPS	2.42	2.49	2.01	1.90	1.84	1.72	1.87	4.38%
YoY %	-2.81%	23.88%	5.79%	3.26%	6.98%	-8.02%	-	-
Horiz. %	129.41%	133.16%	107.49%	101.60%	98.40%	91.98%	100.00%	-
P/EPS	19.25	20.02	17.13	16.94	16.11	11.12	13.26	6.40%
YoY %	-3.85%	16.87%	1.12%	5.15%	44.87%	-16.14%	-	-
Horiz. %	145.17%	150.98%	129.19%	127.75%	121.49%	83.86%	100.00%	-
EY	5.20	4.99	5.84	5.90	6.21	9.00	7.54	-5.99%
YoY %	4.21%	-14.55%	-1.02%	-4.99%	-31.00%	19.36%	-	-
Horiz. %	68.97%	66.18%	77.45%	78.25%	82.36%	119.36%	100.00%	-
DY	3.20	3.35	8.41	9.22	7.45	9.49	9.67	-16.81%
YoY %	-4.48%	-60.17%	-8.79%	23.76%	-21.50%	-1.86%	-	-
Horiz. %	33.09%	34.64%	86.97%	95.35%	77.04%	98.14%	100.00%	-
P/NAPS	9.26	8.98	6.41	5.28	4.53	4.07	4.52	12.68%
YoY %	3.12%	40.09%	21.40%	16.56%	11.30%	-9.96%	-	-
Horiz. %	204.87%	198.67%	141.81%	116.81%	100.22%	90.04%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos