[AMWAY] YoY TTM 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- -5.87%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Revenue 761,828 717,529 690,577 674,636 605,033 408,019 0 -
PBT 131,152 109,829 103,012 119,762 129,905 70,917 0 -
Tax -33,599 -30,728 -27,689 -31,718 -33,857 -19,727 0 -
NP 97,553 79,101 75,323 88,044 96,048 51,190 0 -
-
NP to SH 97,588 79,102 75,260 88,044 96,048 51,190 0 -
-
Tax Rate 25.62% 27.98% 26.88% 26.48% 26.06% 27.82% - -
Total Cost 664,275 638,428 615,254 586,592 508,985 356,829 0 -
-
Net Worth 208,769 220,005 249,045 256,470 246,548 220,290 164,305 3.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Div 111,783 108,503 85,546 82,192 97,804 36,986 - -
Div Payout % 114.55% 137.17% 113.67% 93.35% 101.83% 72.25% - -
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 208,769 220,005 249,045 256,470 246,548 220,290 164,305 3.90%
NOSH 164,385 164,183 163,845 164,404 164,365 164,395 164,305 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 12.81% 11.02% 10.91% 13.05% 15.87% 12.55% 0.00% -
ROE 46.74% 35.95% 30.22% 34.33% 38.96% 23.24% 0.00% -
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 463.44 437.03 421.48 410.35 368.10 248.19 0.00 -
EPS 59.37 48.18 45.93 53.55 58.44 31.14 0.00 -
DPS 68.00 66.00 52.00 50.00 59.50 22.50 0.00 -
NAPS 1.27 1.34 1.52 1.56 1.50 1.34 1.00 3.89%
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 463.44 436.49 420.10 410.40 368.06 248.21 0.00 -
EPS 59.37 48.12 45.78 53.56 58.43 31.14 0.00 -
DPS 68.00 66.01 52.04 50.00 59.50 22.50 0.00 -
NAPS 1.27 1.3384 1.515 1.5602 1.4998 1.3401 0.9995 3.90%
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 2.09 2.17 1.89 1.74 1.83 2.76 0.00 -
P/EPS 16.34 19.72 17.31 13.35 11.55 22.00 0.00 -
EY 6.12 5.07 5.78 7.49 8.66 4.55 0.00 -
DY 7.01 6.95 6.54 6.99 8.81 3.28 0.00 -
P/NAPS 7.64 7.09 5.23 4.58 4.50 5.11 6.30 3.13%
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 2.35 2.06 1.90 1.78 1.87 2.70 0.00 -
P/EPS 18.36 18.68 17.42 13.63 11.81 21.52 0.00 -
EY 5.45 5.35 5.74 7.34 8.47 4.65 0.00 -
DY 6.24 7.33 6.50 6.85 8.62 3.36 0.00 -
P/NAPS 8.58 6.72 5.26 4.68 4.60 5.00 6.50 4.53%

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