[AMWAY] YoY TTM 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- -11.35%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 774,469 737,547 707,203 663,851 626,798 571,913 0 -
PBT 132,368 115,449 103,467 106,832 135,539 106,559 0 -
Tax -33,956 -32,081 -27,123 -28,780 -35,329 -29,054 0 -
NP 98,412 83,368 76,344 78,052 100,210 77,505 0 -
-
NP to SH 98,456 83,372 76,281 78,052 100,210 77,505 0 -
-
Tax Rate 25.65% 27.79% 26.21% 26.94% 26.07% 27.27% - -
Total Cost 676,057 654,179 630,859 585,799 526,588 494,408 0 -
-
Net Worth 218,632 231,786 256,493 266,337 266,303 238,330 164,305 4.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div 64,110 108,491 105,280 78,910 92,057 90,405 - -
Div Payout % 65.12% 130.13% 138.02% 101.10% 91.86% 116.65% - -
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 218,632 231,786 256,493 266,337 266,303 238,330 164,305 4.67%
NOSH 164,385 164,387 164,418 164,406 164,385 164,366 164,305 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 12.71% 11.30% 10.80% 11.76% 15.99% 13.55% 0.00% -
ROE 45.03% 35.97% 29.74% 29.31% 37.63% 32.52% 0.00% -
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 471.13 448.66 430.12 403.79 381.30 347.95 0.00 -
EPS 59.89 50.72 46.39 47.48 60.96 47.15 0.00 -
DPS 39.00 66.00 64.00 48.00 56.00 55.00 0.00 -
NAPS 1.33 1.41 1.56 1.62 1.62 1.45 1.00 4.66%
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 471.09 448.63 430.17 403.80 381.26 347.88 0.00 -
EPS 59.89 50.71 46.40 47.48 60.95 47.14 0.00 -
DPS 39.00 65.99 64.04 48.00 56.00 54.99 0.00 -
NAPS 1.3299 1.4099 1.5602 1.6201 1.6199 1.4497 0.9994 4.67%
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 2.33 1.93 1.85 1.83 1.77 1.94 0.00 -
P/EPS 18.37 17.11 17.14 15.57 11.07 14.31 0.00 -
EY 5.44 5.84 5.84 6.42 9.03 6.99 0.00 -
DY 3.55 7.60 8.05 6.50 8.30 8.15 0.00 -
P/NAPS 8.27 6.16 5.10 4.56 4.17 4.66 6.40 4.18%
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 2.53 2.01 1.92 1.82 1.73 1.88 0.00 -
P/EPS 19.94 17.82 17.76 15.46 10.83 13.89 0.00 -
EY 5.02 5.61 5.63 6.47 9.24 7.20 0.00 -
DY 3.27 7.30 7.77 6.54 8.48 8.40 0.00 -
P/NAPS 8.98 6.41 5.28 4.53 4.07 4.52 6.35 5.69%

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