[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.41%
YoY- 8.42%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 735,870 717,004 735,818 737,924 683,850 691,052 719,409 1.52%
PBT 126,358 116,076 120,986 116,578 106,026 109,472 109,149 10.26%
Tax -32,596 -29,832 -31,027 -29,832 -27,452 -28,380 -30,877 3.68%
NP 93,762 86,244 89,959 86,746 78,574 81,092 78,272 12.80%
-
NP to SH 93,756 86,368 89,990 86,741 78,560 81,136 78,318 12.75%
-
Tax Rate 25.80% 25.70% 25.65% 25.59% 25.89% 25.92% 28.29% -
Total Cost 642,108 630,760 645,859 651,177 605,276 609,960 641,137 0.10%
-
Net Worth 208,769 198,906 192,331 231,755 220,230 217,152 210,558 -0.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 65,754 65,754 108,494 124,918 59,166 59,223 108,569 -28.43%
Div Payout % 70.13% 76.13% 120.56% 144.01% 75.31% 72.99% 138.63% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 208,769 198,906 192,331 231,755 220,230 217,152 210,558 -0.56%
NOSH 164,385 164,385 164,385 164,365 164,351 164,509 164,499 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.74% 12.03% 12.23% 11.76% 11.49% 11.73% 10.88% -
ROE 44.91% 43.42% 46.79% 37.43% 35.67% 37.36% 37.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 447.65 436.17 447.62 448.95 416.09 420.07 437.33 1.56%
EPS 57.04 52.48 54.72 52.77 47.80 49.32 47.61 12.81%
DPS 40.00 40.00 66.00 76.00 36.00 36.00 66.00 -28.40%
NAPS 1.27 1.21 1.17 1.41 1.34 1.32 1.28 -0.52%
Adjusted Per Share Value based on latest NOSH - 164,387
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 447.61 436.13 447.58 448.86 415.97 420.35 437.60 1.52%
EPS 57.03 52.54 54.74 52.76 47.79 49.35 47.64 12.75%
DPS 40.00 40.00 65.99 75.98 35.99 36.02 66.04 -28.43%
NAPS 1.2699 1.2099 1.1699 1.4097 1.3396 1.3209 1.2808 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.70 9.84 9.26 8.68 9.50 8.80 8.30 -
P/RPS 2.17 2.26 2.07 1.93 2.28 2.09 1.90 9.27%
P/EPS 17.01 18.73 16.92 16.45 19.87 17.84 17.43 -1.61%
EY 5.88 5.34 5.91 6.08 5.03 5.60 5.74 1.62%
DY 4.12 4.07 7.13 8.76 3.79 4.09 7.95 -35.50%
P/NAPS 7.64 8.13 7.91 6.16 7.09 6.67 6.48 11.61%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 15/02/12 16/11/11 10/08/11 11/05/11 16/02/11 -
Price 10.90 9.70 9.80 9.04 9.00 9.73 8.30 -
P/RPS 2.43 2.22 2.19 2.01 2.16 2.32 1.90 17.84%
P/EPS 19.11 18.46 17.90 17.13 18.83 19.73 17.43 6.33%
EY 5.23 5.42 5.59 5.84 5.31 5.07 5.74 -6.02%
DY 3.67 4.12 6.73 8.41 4.00 3.70 7.95 -40.29%
P/NAPS 8.58 8.02 8.38 6.41 6.72 7.37 6.48 20.60%

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