[AMWAY] YoY Cumulative 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- 57.42%
YoY- -23.28%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 592,094 553,443 535,305 492,004 473,611 431,064 438,176 4.92%
PBT 98,816 87,434 81,134 76,541 98,958 83,731 64,387 7.08%
Tax -25,303 -22,374 -21,170 -20,378 -25,752 -22,823 -18,115 5.48%
NP 73,513 65,060 59,964 56,163 73,206 60,908 46,272 7.67%
-
NP to SH 73,521 65,056 60,002 56,163 73,206 60,908 46,272 7.68%
-
Tax Rate 25.61% 25.59% 26.09% 26.62% 26.02% 27.26% 28.13% -
Total Cost 518,581 488,383 475,341 435,841 400,405 370,156 391,904 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 49,315 93,688 93,753 67,389 77,266 78,087 73,969 -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 33.63% 28.07% 23.38% 21.09% 27.49% 25.55% 21.49% -
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 360.19 336.71 325.45 299.34 288.09 262.21 266.57 4.92%
EPS 44.72 39.58 36.48 34.17 44.53 37.05 28.15 7.67%
DPS 30.00 57.00 57.00 41.00 47.00 47.50 45.00 -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 360.19 336.67 325.64 299.30 288.11 262.23 266.55 4.92%
EPS 44.72 39.58 36.50 34.17 44.53 37.05 28.15 7.67%
DPS 30.00 56.99 57.03 40.99 47.00 47.50 45.00 -6.27%
NAPS 1.33 1.4098 1.5609 1.6198 1.6201 1.4501 1.3099 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 3.05 2.58 2.44 2.47 2.34 2.57 2.40 3.90%
P/EPS 24.59 21.93 21.79 21.63 15.16 18.22 22.74 1.25%
EY 4.07 4.56 4.59 4.62 6.60 5.49 4.40 -1.23%
DY 2.73 6.57 7.17 5.55 6.96 7.04 7.03 -14.02%
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 3.31 2.68 2.53 2.45 2.29 2.50 2.38 5.41%
P/EPS 26.70 22.84 22.59 21.48 14.82 17.68 22.56 2.72%
EY 3.75 4.38 4.43 4.66 6.75 5.66 4.43 -2.62%
DY 2.51 6.31 6.92 5.59 7.12 7.25 7.09 -15.29%
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