[AMWAY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 93.65%
YoY- 2.04%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 179,251 735,818 553,443 341,925 172,763 719,409 535,305 -51.74%
PBT 29,019 120,986 87,434 53,013 27,368 109,149 81,134 -49.58%
Tax -7,458 -31,027 -22,374 -13,726 -7,095 -30,877 -21,170 -50.08%
NP 21,561 89,959 65,060 39,287 20,273 78,272 59,964 -49.40%
-
NP to SH 21,592 89,990 65,056 39,280 20,284 78,318 60,002 -49.37%
-
Tax Rate 25.70% 25.65% 25.59% 25.89% 25.92% 28.29% 26.09% -
Total Cost 157,690 645,859 488,383 302,638 152,490 641,137 475,341 -52.04%
-
Net Worth 198,906 192,331 231,755 220,230 217,152 210,558 256,587 -15.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 16,438 108,494 93,688 29,583 14,805 108,569 93,753 -68.64%
Div Payout % 76.13% 120.56% 144.01% 75.31% 72.99% 138.63% 156.25% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 198,906 192,331 231,755 220,230 217,152 210,558 256,587 -15.59%
NOSH 164,385 164,385 164,365 164,351 164,509 164,499 164,479 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.03% 12.23% 11.76% 11.49% 11.73% 10.88% 11.20% -
ROE 10.86% 46.79% 28.07% 17.84% 9.34% 37.20% 23.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 109.04 447.62 336.71 208.05 105.02 437.33 325.45 -51.72%
EPS 13.12 54.72 39.58 23.90 12.33 47.61 36.48 -49.39%
DPS 10.00 66.00 57.00 18.00 9.00 66.00 57.00 -68.62%
NAPS 1.21 1.17 1.41 1.34 1.32 1.28 1.56 -15.56%
Adjusted Per Share Value based on latest NOSH - 164,183
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 109.03 447.58 336.64 207.98 105.09 437.60 325.61 -51.74%
EPS 13.13 54.74 39.57 23.89 12.34 47.64 36.50 -49.38%
DPS 10.00 65.99 56.99 17.99 9.01 66.04 57.03 -68.63%
NAPS 1.2099 1.1699 1.4097 1.3396 1.3209 1.2808 1.5608 -15.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.84 9.26 8.68 9.50 8.80 8.30 7.95 -
P/RPS 9.02 2.07 2.58 4.57 8.38 1.90 2.44 138.89%
P/EPS 74.91 16.92 21.93 39.75 71.37 17.43 21.79 127.61%
EY 1.33 5.91 4.56 2.52 1.40 5.74 4.59 -56.17%
DY 1.02 7.13 6.57 1.89 1.02 7.95 7.17 -72.71%
P/NAPS 8.13 7.91 6.16 7.09 6.67 6.48 5.10 36.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 15/02/12 16/11/11 10/08/11 11/05/11 16/02/11 15/11/10 -
Price 9.70 9.80 9.04 9.00 9.73 8.30 8.24 -
P/RPS 8.90 2.19 2.68 4.33 9.27 1.90 2.53 131.12%
P/EPS 73.85 17.90 22.84 37.66 78.91 17.43 22.59 120.11%
EY 1.35 5.59 4.38 2.66 1.27 5.74 4.43 -54.68%
DY 1.03 6.73 6.31 2.00 0.92 7.95 6.92 -71.88%
P/NAPS 8.02 8.38 6.41 6.72 7.37 6.48 5.28 32.10%

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