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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.64%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 237,566 224,159 211,518 191,500 174,874 185,659 163,894 6.37%
PBT 45,720 35,637 34,421 28,801 28,346 41,276 35,642 4.23%
Tax -12,448 -9,005 -8,648 -7,295 -7,861 -10,799 -9,327 4.92%
NP 33,272 26,632 25,773 21,506 20,485 30,477 26,315 3.98%
-
NP to SH 33,272 26,644 25,776 21,506 20,485 30,477 26,315 3.98%
-
Tax Rate 27.23% 25.27% 25.12% 25.33% 27.73% 26.16% 26.17% -
Total Cost 204,294 197,527 185,745 169,994 154,389 155,182 137,579 6.80%
-
Net Worth 221,920 218,632 231,786 256,493 266,337 266,303 238,330 -1.18%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,438 16,438 64,111 64,123 44,389 47,671 53,418 -17.81%
Div Payout % 49.41% 61.70% 248.72% 298.17% 216.69% 156.42% 203.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 221,920 218,632 231,786 256,493 266,337 266,303 238,330 -1.18%
NOSH 164,385 164,385 164,387 164,418 164,406 164,385 164,366 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.01% 11.88% 12.18% 11.23% 11.71% 16.42% 16.06% -
ROE 14.99% 12.19% 11.12% 8.38% 7.69% 11.44% 11.04% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 144.52 136.36 128.67 116.47 106.37 112.94 99.71 6.37%
EPS 20.24 16.20 15.68 13.08 12.46 18.54 16.01 3.98%
DPS 10.00 10.00 39.00 39.00 27.00 29.00 32.50 -17.82%
NAPS 1.35 1.33 1.41 1.56 1.62 1.62 1.45 -1.18%
Adjusted Per Share Value based on latest NOSH - 164,418
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 144.50 136.35 128.66 116.48 106.37 112.93 99.69 6.37%
EPS 20.24 16.21 15.68 13.08 12.46 18.54 16.01 3.98%
DPS 10.00 10.00 39.00 39.00 27.00 29.00 32.49 -17.81%
NAPS 1.3499 1.3299 1.4099 1.5602 1.6201 1.6199 1.4497 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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 8.32 8.07 6.75 6.83 6.95 5.98 6.77 3.49%
P/EPS 59.39 67.87 55.36 60.78 59.31 36.41 42.16 5.87%
EY 1.68 1.47 1.81 1.65 1.69 2.75 2.37 -5.56%
DY 0.83 0.91 4.49 4.91 3.65 4.30 4.81 -25.36%
P/NAPS 8.90 8.27 6.16 5.10 4.56 4.17 4.66 11.37%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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 8.65 8.76 7.03 7.07 6.90 5.84 6.57 4.68%
P/EPS 61.76 73.67 57.65 63.00 58.91 35.60 40.91 7.09%
EY 1.62 1.36 1.73 1.59 1.70 2.81 2.44 -6.59%
DY 0.80 0.84 4.31 4.73 3.68 4.39 4.96 -26.20%
P/NAPS 9.26 8.98 6.41 5.28 4.53 4.07 4.52 12.68%

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