[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	172,763	719,409	535,305	343,805	175,489	663,902	492,004	-50.25%
YoY %	-75.99%	34.39%	55.70%	95.91%	-73.57%	34.94%	-	-
Horiz. %	35.11%	146.22%	108.80%	69.88%	35.67%	134.94%	100.00%	-
PBT	27,368	109,149	81,134	52,333	22,360	98,874	76,541	-49.65%
YoY %	-74.93%	34.53%	55.03%	134.05%	-77.39%	29.18%	-	-
Horiz. %	35.76%	142.60%	106.00%	68.37%	29.21%	129.18%	100.00%	-
Tax	-7,095	-30,877	-21,170	-13,875	-5,623	-26,331	-20,378	-50.54%
YoY %	77.02%	-45.85%	-52.58%	-146.75%	78.64%	-29.21%	-	-
Horiz. %	34.82%	151.52%	103.89%	68.09%	27.59%	129.21%	100.00%	-
NP	20,273	78,272	59,964	38,458	16,737	72,543	56,163	-49.33%
YoY %	-74.10%	30.53%	55.92%	129.78%	-76.93%	29.17%	-	-
Horiz. %	36.10%	139.37%	106.77%	68.48%	29.80%	129.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,284	78,318	60,002	38,496	16,852	72,543	56,163	-49.31%
YoY %	-74.10%	30.53%	55.87%	128.44%	-76.77%	29.17%	-	-
Horiz. %	36.12%	139.45%	106.84%	68.54%	30.01%	129.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.92%	28.29%	26.09%	26.51%	25.15%	26.63%	26.62%	-
YoY %	-8.38%	8.43%	-1.58%	5.41%	-5.56%	0.04%	-	-
Horiz. %	97.37%	106.27%	98.01%	99.59%	94.48%	100.04%	100.00%	-
Total Cost	152,490	641,137	475,341	305,347	158,752	591,359	435,841	-50.37%
YoY %	-76.22%	34.88%	55.67%	92.34%	-73.15%	35.68%	-	-
Horiz. %	34.99%	147.10%	109.06%	70.06%	36.42%	135.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,152	210,558	256,587	250,166	244,999	238,357	266,268	-12.72%
YoY %	3.13%	-17.94%	2.57%	2.11%	2.79%	-10.48%	-	-
Horiz. %	81.55%	79.08%	96.36%	93.95%	92.01%	89.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	14,805	108,569	93,753	29,624	14,898	78,904	67,389	-63.62%
YoY %	-86.36%	15.80%	216.48%	98.85%	-81.12%	17.09%	-	-
Horiz. %	21.97%	161.11%	139.12%	43.96%	22.11%	117.09%	100.00%	-
Div Payout %	72.99%	138.63%	156.25%	76.96%	88.41%	108.77%	119.99%	-
YoY %	-47.35%	-11.28%	103.03%	-12.95%	-18.72%	-9.35%	-	-
Horiz. %	60.83%	115.53%	130.22%	64.14%	73.68%	90.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	217,152	210,558	256,587	250,166	244,999	238,357	266,268	-12.72%
YoY %	3.13%	-17.94%	2.57%	2.11%	2.79%	-10.48%	-	-
Horiz. %	81.55%	79.08%	96.36%	93.95%	92.01%	89.52%	100.00%	-
NOSH	164,509	164,499	164,479	164,583	165,540	164,384	164,363	0.05%
YoY %	0.01%	0.01%	-0.06%	-0.58%	0.70%	0.01%	-	-
Horiz. %	100.09%	100.08%	100.07%	100.13%	100.72%	100.01%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	11.73%	10.88%	11.20%	11.19%	9.54%	10.93%	11.42%	-
YoY %	7.81%	-2.86%	0.09%	17.30%	-12.72%	-4.29%	-	-
Horiz. %	102.71%	95.27%	98.07%	97.99%	83.54%	95.71%	100.00%	-
ROE	9.34%	37.20%	23.38%	15.39%	6.88%	30.43%	21.09%	-
YoY %	-74.89%	59.11%	51.92%	123.69%	-77.39%	44.29%	-	-
Horiz. %	44.29%	176.39%	110.86%	72.97%	32.62%	144.29%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	105.02	437.33	325.45	208.89	106.01	403.87	299.34	-50.28%
YoY %	-75.99%	34.38%	55.80%	97.05%	-73.75%	34.92%	-	-
Horiz. %	35.08%	146.10%	108.72%	69.78%	35.41%	134.92%	100.00%	-
EPS	12.33	47.61	36.48	23.39	10.18	44.13	34.17	-49.34%
YoY %	-74.10%	30.51%	55.96%	129.76%	-76.93%	29.15%	-	-
Horiz. %	36.08%	139.33%	106.76%	68.45%	29.79%	129.15%	100.00%	-
DPS	9.00	66.00	57.00	18.00	9.00	48.00	41.00	-63.64%
YoY %	-86.36%	15.79%	216.67%	100.00%	-81.25%	17.07%	-	-
Horiz. %	21.95%	160.98%	139.02%	43.90%	21.95%	117.07%	100.00%	-
NAPS	1.32	1.28	1.56	1.52	1.48	1.45	1.62	-12.77%
YoY %	3.12%	-17.95%	2.63%	2.70%	2.07%	-10.49%	-	-
Horiz. %	81.48%	79.01%	96.30%	93.83%	91.36%	89.51%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 163,845
RPS	105.09	437.60	325.61	209.13	106.75	403.83	299.27	-50.25%
YoY %	-75.98%	34.39%	55.70%	95.91%	-73.57%	34.94%	-	-
Horiz. %	35.12%	146.22%	108.80%	69.88%	35.67%	134.94%	100.00%	-
EPS	12.34	47.64	36.50	23.42	10.25	44.13	34.16	-49.30%
YoY %	-74.10%	30.52%	55.85%	128.49%	-76.77%	29.19%	-	-
Horiz. %	36.12%	139.46%	106.85%	68.56%	30.01%	129.19%	100.00%	-
DPS	9.01	66.04	57.03	18.02	9.06	48.00	40.99	-63.61%
YoY %	-86.36%	15.80%	216.48%	98.90%	-81.12%	17.10%	-	-
Horiz. %	21.98%	161.11%	139.13%	43.96%	22.10%	117.10%	100.00%	-
NAPS	1.3209	1.2808	1.5608	1.5217	1.4903	1.4499	1.6196	-12.71%
YoY %	3.13%	-17.94%	2.57%	2.11%	2.79%	-10.48%	-	-
Horiz. %	81.56%	79.08%	96.37%	93.96%	92.02%	89.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	8.80	8.30	7.95	7.95	7.32	7.30	7.39	-
P/RPS	8.38	1.90	2.44	3.81	6.91	1.81	2.47	125.95%
YoY %	341.05%	-22.13%	-35.96%	-44.86%	281.77%	-26.72%	-	-
Horiz. %	339.27%	76.92%	98.79%	154.25%	279.76%	73.28%	100.00%	-
P/EPS	71.37	17.43	21.79	33.99	71.91	16.54	21.63	121.79%
YoY %	309.47%	-20.01%	-35.89%	-52.73%	334.76%	-23.53%	-	-
Horiz. %	329.96%	80.58%	100.74%	157.14%	332.45%	76.47%	100.00%	-
EY	1.40	5.74	4.59	2.94	1.39	6.05	4.62	-54.91%
YoY %	-75.61%	25.05%	56.12%	111.51%	-77.02%	30.95%	-	-
Horiz. %	30.30%	124.24%	99.35%	63.64%	30.09%	130.95%	100.00%	-
DY	1.02	7.95	7.17	2.26	1.23	6.58	5.55	-67.70%
YoY %	-87.17%	10.88%	217.26%	83.74%	-81.31%	18.56%	-	-
Horiz. %	18.38%	143.24%	129.19%	40.72%	22.16%	118.56%	100.00%	-
P/NAPS	6.67	6.48	5.10	5.23	4.95	5.03	4.56	28.88%
YoY %	2.93%	27.06%	-2.49%	5.66%	-1.59%	10.31%	-	-
Horiz. %	146.27%	142.11%	111.84%	114.69%	108.55%	110.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	11/05/11	16/02/11	15/11/10	05/08/10	19/05/10	24/02/10	17/11/09	-
Price	9.73	8.30	8.24	8.00	7.45	7.36	7.34	-
P/RPS	9.27	1.90	2.53	3.83	7.03	1.82	2.45	143.01%
YoY %	387.89%	-24.90%	-33.94%	-45.52%	286.26%	-25.71%	-	-
Horiz. %	378.37%	77.55%	103.27%	156.33%	286.94%	74.29%	100.00%	-
P/EPS	78.91	17.43	22.59	34.20	73.18	16.68	21.48	138.27%
YoY %	352.73%	-22.84%	-33.95%	-53.27%	338.73%	-22.35%	-	-
Horiz. %	367.36%	81.15%	105.17%	159.22%	340.69%	77.65%	100.00%	-
EY	1.27	5.74	4.43	2.92	1.37	6.00	4.66	-57.99%
YoY %	-77.87%	29.57%	51.71%	113.14%	-77.17%	28.76%	-	-
Horiz. %	27.25%	123.18%	95.06%	62.66%	29.40%	128.76%	100.00%	-
DY	0.92	7.95	6.92	2.25	1.21	6.52	5.59	-70.00%
YoY %	-88.43%	14.88%	207.56%	85.95%	-81.44%	16.64%	-	-
Horiz. %	16.46%	142.22%	123.79%	40.25%	21.65%	116.64%	100.00%	-
P/NAPS	7.37	6.48	5.28	5.26	5.03	5.08	4.53	38.36%
YoY %	13.73%	22.73%	0.38%	4.57%	-0.98%	12.14%	-	-
Horiz. %	162.69%	143.05%	116.56%	116.11%	111.04%	112.14%	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