[AMWAY] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 28.44%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 195,359 188,684 169,162 168,316 153,313 143,155 124,852 7.73%
PBT 32,042 34,160 25,645 29,973 22,202 29,376 24,504 4.56%
Tax -8,274 -8,840 -6,631 -8,252 -5,926 -7,614 -6,815 3.28%
NP 23,768 25,320 19,014 21,721 16,276 21,762 17,689 5.04%
-
NP to SH 23,760 25,286 18,996 21,644 16,276 21,762 17,689 5.03%
-
Tax Rate 25.82% 25.88% 25.86% 27.53% 26.69% 25.92% 27.81% -
Total Cost 171,591 163,364 150,148 146,595 137,037 121,393 107,163 8.15%
-
Net Worth 205,482 208,769 220,005 249,045 256,470 246,548 220,290 -1.15%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,438 16,438 14,776 14,746 11,508 14,792 12,329 4.90%
Div Payout % 69.19% 65.01% 77.79% 68.13% 70.71% 67.98% 69.70% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 205,482 208,769 220,005 249,045 256,470 246,548 220,290 -1.15%
NOSH 164,385 164,385 164,183 163,845 164,404 164,365 164,395 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.17% 13.42% 11.24% 12.90% 10.62% 15.20% 14.17% -
ROE 11.56% 12.11% 8.63% 8.69% 6.35% 8.83% 8.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 118.84 114.78 103.03 102.73 93.25 87.10 75.95 7.73%
EPS 14.46 15.40 11.57 13.21 9.90 13.24 10.76 5.04%
DPS 10.00 10.00 9.00 9.00 7.00 9.00 7.50 4.90%
NAPS 1.25 1.27 1.34 1.52 1.56 1.50 1.34 -1.15%
Adjusted Per Share Value based on latest NOSH - 163,845
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 118.84 114.78 102.91 102.39 93.26 87.08 75.95 7.73%
EPS 14.46 15.40 11.56 13.17 9.90 13.24 10.76 5.04%
DPS 10.00 10.00 8.99 8.97 7.00 9.00 7.50 4.90%
NAPS 1.25 1.27 1.3384 1.515 1.5602 1.4998 1.3401 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 12.10 9.70 9.50 7.95 7.15 6.75 6.85 -
P/RPS 10.18 8.45 9.22 7.74 7.67 7.75 9.02 2.03%
P/EPS 83.71 63.06 82.11 60.18 72.22 50.98 63.66 4.66%
EY 1.19 1.59 1.22 1.66 1.38 1.96 1.57 -4.50%
DY 0.83 1.03 0.95 1.13 0.98 1.33 1.09 -4.43%
P/NAPS 9.68 7.64 7.09 5.23 4.58 4.50 5.11 11.22%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 10/08/11 05/08/10 19/08/09 30/07/08 20/08/07 -
Price 12.00 10.90 9.00 8.00 7.30 6.90 6.70 -
P/RPS 10.10 9.50 8.74 7.79 7.83 7.92 8.82 2.28%
P/EPS 83.02 70.86 77.79 60.56 73.74 52.11 62.27 4.90%
EY 1.20 1.41 1.29 1.65 1.36 1.92 1.61 -4.77%
DY 0.83 0.92 1.00 1.13 0.96 1.30 1.12 -4.86%
P/NAPS 9.60 8.58 6.72 5.26 4.68 4.60 5.00 11.47%

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