[AMWAY] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -7.08%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 815,452 717,004 691,052 701,956 655,268 579,188 569,272 6.16%
PBT 124,492 116,076 109,472 89,440 103,972 113,224 94,340 4.72%
Tax -32,184 -29,832 -28,380 -22,492 -26,364 -29,356 -26,724 3.14%
NP 92,308 86,244 81,092 66,948 77,608 83,868 67,616 5.32%
-
NP to SH 92,172 86,368 81,136 67,408 77,608 83,868 67,616 5.29%
-
Tax Rate 25.85% 25.70% 25.92% 25.15% 25.36% 25.93% 28.33% -
Total Cost 723,144 630,760 609,960 635,008 577,660 495,320 501,656 6.27%
-
Net Worth 197,262 198,906 217,152 244,999 243,347 236,803 212,122 -1.20%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 65,754 65,754 59,223 59,594 46,038 59,200 49,330 4.90%
Div Payout % 71.34% 76.13% 72.99% 88.41% 59.32% 70.59% 72.96% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 197,262 198,906 217,152 244,999 243,347 236,803 212,122 -1.20%
NOSH 164,385 164,385 164,509 165,540 164,423 164,447 164,435 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.32% 12.03% 11.73% 9.54% 11.84% 14.48% 11.88% -
ROE 46.73% 43.42% 37.36% 27.51% 31.89% 35.42% 31.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 496.06 436.17 420.07 424.04 398.52 352.20 346.20 6.17%
EPS 56.16 52.48 49.32 40.72 47.20 51.00 41.12 5.32%
DPS 40.00 40.00 36.00 36.00 28.00 36.00 30.00 4.90%
NAPS 1.20 1.21 1.32 1.48 1.48 1.44 1.29 -1.19%
Adjusted Per Share Value based on latest NOSH - 165,540
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 496.06 436.17 420.38 427.02 398.62 352.33 346.30 6.16%
EPS 56.16 52.48 49.36 41.01 47.21 51.02 41.13 5.32%
DPS 40.00 40.00 36.03 36.25 28.01 36.01 30.01 4.90%
NAPS 1.20 1.21 1.321 1.4904 1.4803 1.4405 1.2904 -1.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 11.30 9.84 8.80 7.32 7.15 6.45 6.70 -
P/RPS 2.28 2.26 2.09 1.73 1.79 1.83 1.94 2.72%
P/EPS 20.15 18.73 17.84 17.98 15.15 12.65 16.29 3.60%
EY 4.96 5.34 5.60 5.56 6.60 7.91 6.14 -3.49%
DY 3.54 4.07 4.09 4.92 3.92 5.58 4.48 -3.84%
P/NAPS 9.42 8.13 6.67 4.95 4.83 4.48 5.19 10.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 11/05/11 19/05/10 13/05/09 21/05/08 03/05/07 -
Price 12.18 9.70 9.73 7.45 7.40 6.95 6.95 -
P/RPS 2.46 2.22 2.32 1.76 1.86 1.97 2.01 3.42%
P/EPS 21.72 18.46 19.73 18.30 15.68 13.63 16.90 4.26%
EY 4.60 5.42 5.07 5.47 6.38 7.34 5.92 -4.11%
DY 3.28 4.12 3.70 4.83 3.78 5.18 4.32 -4.48%
P/NAPS 10.15 8.02 7.37 5.03 5.00 4.83 5.39 11.11%

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