[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	687,610	701,956	663,902	656,005	634,260	655,268	645,458	4.31%
YoY %	-2.04%	5.73%	1.20%	3.43%	-3.21%	1.52%	-	-
Horiz. %	106.53%	108.75%	102.86%	101.63%	98.27%	101.52%	100.00%	-
PBT	104,666	89,440	98,874	102,054	96,390	103,972	129,249	-13.15%
YoY %	17.02%	-9.54%	-3.12%	5.88%	-7.29%	-19.56%	-	-
Horiz. %	80.98%	69.20%	76.50%	78.96%	74.58%	80.44%	100.00%	-
Tax	-27,750	-22,492	-26,331	-27,170	-25,034	-26,364	-34,154	-12.96%
YoY %	-23.38%	14.58%	3.09%	-8.53%	5.04%	22.81%	-	-
Horiz. %	81.25%	65.85%	77.09%	79.55%	73.30%	77.19%	100.00%	-
NP	76,916	66,948	72,543	74,884	71,356	77,608	95,095	-13.22%
YoY %	14.89%	-7.71%	-3.13%	4.94%	-8.06%	-18.39%	-	-
Horiz. %	80.88%	70.40%	76.28%	78.75%	75.04%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,992	67,408	72,543	74,884	71,356	77,608	95,095	-13.16%
YoY %	14.22%	-7.08%	-3.13%	4.94%	-8.06%	-18.39%	-	-
Horiz. %	80.96%	70.88%	76.28%	78.75%	75.04%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.51%	25.15%	26.63%	26.62%	25.97%	25.36%	26.42%	-
YoY %	5.41%	-5.56%	0.04%	2.50%	2.41%	-4.01%	-	-
Horiz. %	100.34%	95.19%	100.79%	100.76%	98.30%	95.99%	100.00%	-
Total Cost	610,694	635,008	591,359	581,121	562,904	577,660	550,363	7.20%
YoY %	-3.83%	7.38%	1.76%	3.24%	-2.55%	4.96%	-	-
Horiz. %	110.96%	115.38%	107.45%	105.59%	102.28%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,166	244,999	238,357	266,268	256,486	243,347	235,066	4.24%
YoY %	2.11%	2.79%	-10.48%	3.81%	5.40%	3.52%	-	-
Horiz. %	106.42%	104.23%	101.40%	113.27%	109.11%	103.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	59,249	59,594	78,904	89,852	46,036	46,038	88,766	-23.68%
YoY %	-0.58%	-24.47%	-12.18%	95.18%	-0.00%	-48.14%	-	-
Horiz. %	66.75%	67.14%	88.89%	101.22%	51.86%	51.86%	100.00%	-
Div Payout %	76.96%	88.41%	108.77%	119.99%	64.52%	59.32%	93.34%	-
YoY %	-12.95%	-18.72%	-9.35%	85.97%	8.77%	-36.45%	-	-
Horiz. %	82.45%	94.72%	116.53%	128.55%	69.12%	63.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	250,166	244,999	238,357	266,268	256,486	243,347	235,066	4.24%
YoY %	2.11%	2.79%	-10.48%	3.81%	5.40%	3.52%	-	-
Horiz. %	106.42%	104.23%	101.40%	113.27%	109.11%	103.52%	100.00%	-
NOSH	164,583	165,540	164,384	164,363	164,414	164,423	164,382	0.08%
YoY %	-0.58%	0.70%	0.01%	-0.03%	-0.01%	0.02%	-	-
Horiz. %	100.12%	100.70%	100.00%	99.99%	100.02%	100.02%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	11.19%	9.54%	10.93%	11.42%	11.25%	11.84%	14.73%	-
YoY %	17.30%	-12.72%	-4.29%	1.51%	-4.98%	-19.62%	-	-
Horiz. %	75.97%	64.77%	74.20%	77.53%	76.37%	80.38%	100.00%	-
ROE	30.78%	27.51%	30.43%	28.12%	27.82%	31.89%	40.45%	-
YoY %	11.89%	-9.60%	8.21%	1.08%	-12.76%	-21.16%	-	-
Horiz. %	76.09%	68.01%	75.23%	69.52%	68.78%	78.84%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	417.79	424.04	403.87	399.12	385.77	398.52	392.66	4.23%
YoY %	-1.47%	4.99%	1.19%	3.46%	-3.20%	1.49%	-	-
Horiz. %	106.40%	107.99%	102.85%	101.65%	98.25%	101.49%	100.00%	-
EPS	46.78	40.72	44.13	45.56	43.40	47.20	57.85	-13.23%
YoY %	14.88%	-7.73%	-3.14%	4.98%	-8.05%	-18.41%	-	-
Horiz. %	80.86%	70.39%	76.28%	78.76%	75.02%	81.59%	100.00%	-
DPS	36.00	36.00	48.00	54.67	28.00	28.00	54.00	-23.74%
YoY %	0.00%	-25.00%	-12.20%	95.25%	0.00%	-48.15%	-	-
Horiz. %	66.67%	66.67%	88.89%	101.24%	51.85%	51.85%	100.00%	-
NAPS	1.52	1.48	1.45	1.62	1.56	1.48	1.43	4.16%
YoY %	2.70%	2.07%	-10.49%	3.85%	5.41%	3.50%	-	-
Horiz. %	106.29%	103.50%	101.40%	113.29%	109.09%	103.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,406
RPS	418.25	426.98	403.83	399.03	385.80	398.58	392.61	4.31%
YoY %	-2.04%	5.73%	1.20%	3.43%	-3.21%	1.52%	-	-
Horiz. %	106.53%	108.75%	102.86%	101.64%	98.27%	101.52%	100.00%	-
EPS	46.83	41.00	44.13	45.55	43.40	47.21	57.84	-13.16%
YoY %	14.22%	-7.09%	-3.12%	4.95%	-8.07%	-18.38%	-	-
Horiz. %	80.96%	70.89%	76.30%	78.75%	75.03%	81.62%	100.00%	-
DPS	36.04	36.25	48.00	54.65	28.00	28.00	53.99	-23.67%
YoY %	-0.58%	-24.48%	-12.17%	95.18%	0.00%	-48.14%	-	-
Horiz. %	66.75%	67.14%	88.91%	101.22%	51.86%	51.86%	100.00%	-
NAPS	1.5217	1.4903	1.4499	1.6196	1.5601	1.4802	1.4298	4.25%
YoY %	2.11%	2.79%	-10.48%	3.81%	5.40%	3.52%	-	-
Horiz. %	106.43%	104.23%	101.41%	113.27%	109.11%	103.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	7.95	7.32	7.30	7.39	7.15	7.15	6.90	-
P/RPS	1.90	1.73	1.81	1.85	1.85	1.79	1.76	5.24%
YoY %	9.83%	-4.42%	-2.16%	0.00%	3.35%	1.70%	-	-
Horiz. %	107.95%	98.30%	102.84%	105.11%	105.11%	101.70%	100.00%	-
P/EPS	16.99	17.98	16.54	16.22	16.47	15.15	11.93	26.66%
YoY %	-5.51%	8.71%	1.97%	-1.52%	8.71%	26.99%	-	-
Horiz. %	142.41%	150.71%	138.64%	135.96%	138.06%	126.99%	100.00%	-
EY	5.88	5.56	6.05	6.17	6.07	6.60	8.38	-21.08%
YoY %	5.76%	-8.10%	-1.94%	1.65%	-8.03%	-21.24%	-	-
Horiz. %	70.17%	66.35%	72.20%	73.63%	72.43%	78.76%	100.00%	-
DY	4.53	4.92	6.58	7.40	3.92	3.92	7.83	-30.63%
YoY %	-7.93%	-25.23%	-11.08%	88.78%	0.00%	-49.94%	-	-
Horiz. %	57.85%	62.84%	84.04%	94.51%	50.06%	50.06%	100.00%	-
P/NAPS	5.23	4.95	5.03	4.56	4.58	4.83	4.83	5.46%
YoY %	5.66%	-1.59%	10.31%	-0.44%	-5.18%	0.00%	-	-
Horiz. %	108.28%	102.48%	104.14%	94.41%	94.82%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	05/08/10	19/05/10	24/02/10	17/11/09	19/08/09	13/05/09	23/02/09	-
Price	8.00	7.45	7.36	7.34	7.30	7.40	7.10	-
P/RPS	1.91	1.76	1.82	1.84	1.89	1.86	1.81	3.66%
YoY %	8.52%	-3.30%	-1.09%	-2.65%	1.61%	2.76%	-	-
Horiz. %	105.52%	97.24%	100.55%	101.66%	104.42%	102.76%	100.00%	-
P/EPS	17.10	18.30	16.68	16.11	16.82	15.68	12.27	24.84%
YoY %	-6.56%	9.71%	3.54%	-4.22%	7.27%	27.79%	-	-
Horiz. %	139.36%	149.14%	135.94%	131.30%	137.08%	127.79%	100.00%	-
EY	5.85	5.47	6.00	6.21	5.95	6.38	8.15	-19.88%
YoY %	6.95%	-8.83%	-3.38%	4.37%	-6.74%	-21.72%	-	-
Horiz. %	71.78%	67.12%	73.62%	76.20%	73.01%	78.28%	100.00%	-
DY	4.50	4.83	6.52	7.45	3.84	3.78	7.61	-29.61%
YoY %	-6.83%	-25.92%	-12.48%	94.01%	1.59%	-50.33%	-	-
Horiz. %	59.13%	63.47%	85.68%	97.90%	50.46%	49.67%	100.00%	-
P/NAPS	5.26	5.03	5.08	4.53	4.68	5.00	4.97	3.86%
YoY %	4.57%	-0.98%	12.14%	-3.21%	-6.40%	0.60%	-	-
Horiz. %	105.84%	101.21%	102.21%	91.15%	94.16%	100.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos