[AMWAY] YoY Cumulative 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- 83.89%
YoY- -16.5%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Revenue 367,935 341,925 343,805 317,130 287,952 267,170 299,977 3.31%
PBT 63,179 53,013 52,333 48,195 57,682 48,089 44,307 5.83%
Tax -16,298 -13,726 -13,875 -12,517 -14,953 -13,496 -12,461 4.38%
NP 46,881 39,287 38,458 35,678 42,729 34,593 31,846 6.37%
-
NP to SH 46,878 39,280 38,496 35,678 42,729 34,593 31,846 6.37%
-
Tax Rate 25.80% 25.89% 26.51% 25.97% 25.92% 28.06% 28.12% -
Total Cost 321,054 302,638 305,347 281,452 245,223 232,577 268,131 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 32,877 29,583 29,624 23,018 29,592 24,662 28,771 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 22.45% 17.84% 15.39% 13.91% 17.33% 15.70% 15.13% -
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 223.82 208.05 208.89 192.88 175.15 162.50 182.46 3.32%
EPS 28.52 23.90 23.39 21.70 25.99 21.04 19.37 6.38%
DPS 20.00 18.00 18.00 14.00 18.00 15.00 17.50 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 223.80 207.98 209.13 192.90 175.15 162.51 182.47 3.31%
EPS 28.51 23.89 23.42 21.70 25.99 21.04 19.37 6.37%
DPS 20.00 17.99 18.02 14.00 18.00 15.00 17.50 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 4.33 4.57 3.81 3.71 3.85 4.22 3.45 3.69%
P/EPS 34.01 39.75 33.99 32.95 25.97 32.56 32.52 0.71%
EY 2.94 2.52 2.94 3.03 3.85 3.07 3.07 -0.68%
DY 2.06 1.89 2.26 1.96 2.67 2.19 2.78 -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 4.87 4.33 3.83 3.78 3.94 4.12 3.56 5.13%
P/EPS 38.22 37.66 34.20 33.64 26.55 31.84 33.56 2.10%
EY 2.62 2.66 2.92 2.97 3.77 3.14 2.98 -2.03%
DY 1.83 2.00 2.25 1.92 2.61 2.24 2.69 -5.97%
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