[AMWAY] QoQ Annualized 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- 3.91%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 683,850 691,052 719,409 713,740 687,610 701,956 663,902 1.99%
PBT 106,026 109,472 109,149 108,178 104,666 89,440 98,874 4.77%
Tax -27,452 -28,380 -30,877 -28,226 -27,750 -22,492 -26,331 2.82%
NP 78,574 81,092 78,272 79,952 76,916 66,948 72,543 5.48%
-
NP to SH 78,560 81,136 78,318 80,002 76,992 67,408 72,543 5.47%
-
Tax Rate 25.89% 25.92% 28.29% 26.09% 26.51% 25.15% 26.63% -
Total Cost 605,276 609,960 641,137 633,788 610,694 635,008 591,359 1.56%
-
Net Worth 220,230 217,152 210,558 256,587 250,166 244,999 238,357 -5.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 59,166 59,223 108,569 125,004 59,249 59,594 78,904 -17.50%
Div Payout % 75.31% 72.99% 138.63% 156.25% 76.96% 88.41% 108.77% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,230 217,152 210,558 256,587 250,166 244,999 238,357 -5.15%
NOSH 164,351 164,509 164,499 164,479 164,583 165,540 164,384 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.49% 11.73% 10.88% 11.20% 11.19% 9.54% 10.93% -
ROE 35.67% 37.36% 37.20% 31.18% 30.78% 27.51% 30.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 416.09 420.07 437.33 433.94 417.79 424.04 403.87 2.01%
EPS 47.80 49.32 47.61 48.64 46.78 40.72 44.13 5.48%
DPS 36.00 36.00 66.00 76.00 36.00 36.00 48.00 -17.49%
NAPS 1.34 1.32 1.28 1.56 1.52 1.48 1.45 -5.13%
Adjusted Per Share Value based on latest NOSH - 164,418
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 415.97 420.35 437.60 434.15 418.25 426.98 403.83 1.99%
EPS 47.79 49.35 47.64 48.66 46.83 41.00 44.13 5.47%
DPS 35.99 36.02 66.04 76.04 36.04 36.25 48.00 -17.51%
NAPS 1.3396 1.3209 1.2808 1.5608 1.5217 1.4903 1.4499 -5.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 9.50 8.80 8.30 7.95 7.95 7.32 7.30 -
P/RPS 2.28 2.09 1.90 1.83 1.90 1.73 1.81 16.68%
P/EPS 19.87 17.84 17.43 16.34 16.99 17.98 16.54 13.04%
EY 5.03 5.60 5.74 6.12 5.88 5.56 6.05 -11.61%
DY 3.79 4.09 7.95 9.56 4.53 4.92 6.58 -30.84%
P/NAPS 7.09 6.67 6.48 5.10 5.23 4.95 5.03 25.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 11/05/11 16/02/11 15/11/10 05/08/10 19/05/10 24/02/10 -
Price 9.00 9.73 8.30 8.24 8.00 7.45 7.36 -
P/RPS 2.16 2.32 1.90 1.90 1.91 1.76 1.82 12.13%
P/EPS 18.83 19.73 17.43 16.94 17.10 18.30 16.68 8.44%
EY 5.31 5.07 5.74 5.90 5.85 5.47 6.00 -7.84%
DY 4.00 3.70 7.95 9.22 4.50 4.83 6.52 -27.86%
P/NAPS 6.72 7.37 6.48 5.28 5.26 5.03 5.08 20.56%

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