[AMWAY] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.36%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
Revenue 179,251 172,763 175,489 163,817 144,797 142,318 168,821 0.96%
PBT 29,019 27,368 22,360 25,993 28,306 23,585 24,297 2.88%
Tax -7,458 -7,095 -5,623 -6,591 -7,339 -6,681 -6,762 1.57%
NP 21,561 20,273 16,737 19,402 20,967 16,904 17,535 3.36%
-
NP to SH 21,592 20,284 16,852 19,402 20,967 16,904 17,535 3.38%
-
Tax Rate 25.70% 25.92% 25.15% 25.36% 25.93% 28.33% 27.83% -
Total Cost 157,690 152,490 158,752 144,415 123,830 125,414 151,286 0.66%
-
Net Worth 198,906 217,152 244,999 243,347 236,803 212,122 207,067 -0.64%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
Div 16,438 14,805 14,898 11,509 14,800 12,332 16,433 0.00%
Div Payout % 76.13% 72.99% 88.41% 59.32% 70.59% 72.96% 93.72% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
Net Worth 198,906 217,152 244,999 243,347 236,803 212,122 207,067 -0.64%
NOSH 164,385 164,509 165,540 164,423 164,447 164,435 164,339 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
NP Margin 12.03% 11.73% 9.54% 11.84% 14.48% 11.88% 10.39% -
ROE 10.86% 9.34% 6.88% 7.97% 8.85% 7.97% 8.47% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
RPS 109.04 105.02 106.01 99.63 88.05 86.55 102.73 0.95%
EPS 13.12 12.33 10.18 11.80 12.75 10.28 10.67 3.36%
DPS 10.00 9.00 9.00 7.00 9.00 7.50 10.00 0.00%
NAPS 1.21 1.32 1.48 1.48 1.44 1.29 1.26 -0.64%
Adjusted Per Share Value based on latest NOSH - 164,423
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
RPS 109.03 105.09 106.75 99.65 88.08 86.57 102.69 0.96%
EPS 13.13 12.34 10.25 11.80 12.75 10.28 10.67 3.37%
DPS 10.00 9.01 9.06 7.00 9.00 7.50 10.00 0.00%
NAPS 1.2099 1.3209 1.4903 1.4802 1.4404 1.2903 1.2595 -0.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/12/05 -
Price 9.84 8.80 7.32 7.15 6.45 6.70 6.55 -
P/RPS 9.02 8.38 6.91 7.18 7.33 7.74 6.38 5.69%
P/EPS 74.91 71.37 71.91 60.59 50.59 65.18 61.39 3.23%
EY 1.33 1.40 1.39 1.65 1.98 1.53 1.63 -3.20%
DY 1.02 1.02 1.23 0.98 1.40 1.12 1.53 -6.27%
P/NAPS 8.13 6.67 4.95 4.83 4.48 5.19 5.20 7.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/12/05 CAGR
Date 30/05/12 11/05/11 19/05/10 13/05/09 21/05/08 03/05/07 20/01/06 -
Price 9.70 9.73 7.45 7.40 6.95 6.95 6.55 -
P/RPS 8.90 9.27 7.03 7.43 7.89 8.03 6.38 5.46%
P/EPS 73.85 78.91 73.18 62.71 54.51 67.61 61.39 2.99%
EY 1.35 1.27 1.37 1.59 1.83 1.48 1.63 -2.96%
DY 1.03 0.92 1.21 0.95 1.29 1.08 1.53 -6.13%
P/NAPS 8.02 7.37 5.03 5.00 4.83 5.39 5.20 7.17%

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