[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.11%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 737,924 683,850 691,052 719,409 713,740 687,610 701,956 3.38%
PBT 116,578 106,026 109,472 109,149 108,178 104,666 89,440 19.30%
Tax -29,832 -27,452 -28,380 -30,877 -28,226 -27,750 -22,492 20.69%
NP 86,746 78,574 81,092 78,272 79,952 76,916 66,948 18.83%
-
NP to SH 86,741 78,560 81,136 78,318 80,002 76,992 67,408 18.28%
-
Tax Rate 25.59% 25.89% 25.92% 28.29% 26.09% 26.51% 25.15% -
Total Cost 651,177 605,276 609,960 641,137 633,788 610,694 635,008 1.68%
-
Net Worth 231,755 220,230 217,152 210,558 256,587 250,166 244,999 -3.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 124,918 59,166 59,223 108,569 125,004 59,249 59,594 63.71%
Div Payout % 144.01% 75.31% 72.99% 138.63% 156.25% 76.96% 88.41% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 231,755 220,230 217,152 210,558 256,587 250,166 244,999 -3.63%
NOSH 164,365 164,351 164,509 164,499 164,479 164,583 165,540 -0.47%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.76% 11.49% 11.73% 10.88% 11.20% 11.19% 9.54% -
ROE 37.43% 35.67% 37.36% 37.20% 31.18% 30.78% 27.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 448.95 416.09 420.07 437.33 433.94 417.79 424.04 3.87%
EPS 52.77 47.80 49.32 47.61 48.64 46.78 40.72 18.84%
DPS 76.00 36.00 36.00 66.00 76.00 36.00 36.00 64.49%
NAPS 1.41 1.34 1.32 1.28 1.56 1.52 1.48 -3.17%
Adjusted Per Share Value based on latest NOSH - 164,416
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 448.86 415.97 420.35 437.60 434.15 418.25 426.98 3.38%
EPS 52.76 47.79 49.35 47.64 48.66 46.83 41.00 18.28%
DPS 75.98 35.99 36.02 66.04 76.04 36.04 36.25 63.70%
NAPS 1.4097 1.3396 1.3209 1.2808 1.5608 1.5217 1.4903 -3.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 8.68 9.50 8.80 8.30 7.95 7.95 7.32 -
P/RPS 1.93 2.28 2.09 1.90 1.83 1.90 1.73 7.55%
P/EPS 16.45 19.87 17.84 17.43 16.34 16.99 17.98 -5.75%
EY 6.08 5.03 5.60 5.74 6.12 5.88 5.56 6.13%
DY 8.76 3.79 4.09 7.95 9.56 4.53 4.92 46.84%
P/NAPS 6.16 7.09 6.67 6.48 5.10 5.23 4.95 15.68%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 10/08/11 11/05/11 16/02/11 15/11/10 05/08/10 19/05/10 -
Price 9.04 9.00 9.73 8.30 8.24 8.00 7.45 -
P/RPS 2.01 2.16 2.32 1.90 1.90 1.91 1.76 9.24%
P/EPS 17.13 18.83 19.73 17.43 16.94 17.10 18.30 -4.30%
EY 5.84 5.31 5.07 5.74 5.90 5.85 5.47 4.45%
DY 8.41 4.00 3.70 7.95 9.22 4.50 4.83 44.68%
P/NAPS 6.41 6.72 7.37 6.48 5.28 5.26 5.03 17.52%

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