[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	535,305	343,805	175,489	663,902	492,004	317,130	163,817	120.04%
YoY %	55.70%	95.91%	-73.57%	34.94%	55.14%	93.59%	-	-
Horiz. %	326.77%	209.87%	107.13%	405.27%	300.34%	193.59%	100.00%	-
PBT	81,134	52,333	22,360	98,874	76,541	48,195	25,993	113.43%
YoY %	55.03%	134.05%	-77.39%	29.18%	58.82%	85.42%	-	-
Horiz. %	312.14%	201.33%	86.02%	380.39%	294.47%	185.42%	100.00%	-
Tax	-21,170	-13,875	-5,623	-26,331	-20,378	-12,517	-6,591	117.53%
YoY %	-52.58%	-146.75%	78.64%	-29.21%	-62.80%	-89.91%	-	-
Horiz. %	321.20%	210.51%	85.31%	399.50%	309.18%	189.91%	100.00%	-
NP	59,964	38,458	16,737	72,543	56,163	35,678	19,402	112.03%
YoY %	55.92%	129.78%	-76.93%	29.17%	57.42%	83.89%	-	-
Horiz. %	309.06%	198.22%	86.26%	373.89%	289.47%	183.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,002	38,496	16,852	72,543	56,163	35,678	19,402	112.11%
YoY %	55.87%	128.44%	-76.77%	29.17%	57.42%	83.89%	-	-
Horiz. %	309.26%	198.41%	86.86%	373.89%	289.47%	183.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.09%	26.51%	25.15%	26.63%	26.62%	25.97%	25.36%	-
YoY %	-1.58%	5.41%	-5.56%	0.04%	2.50%	2.41%	-	-
Horiz. %	102.88%	104.53%	99.17%	105.01%	104.97%	102.41%	100.00%	-
Total Cost	475,341	305,347	158,752	591,359	435,841	281,452	144,415	121.11%
YoY %	55.67%	92.34%	-73.15%	35.68%	54.85%	94.89%	-	-
Horiz. %	329.15%	211.44%	109.93%	409.49%	301.80%	194.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,587	250,166	244,999	238,357	266,268	256,486	243,347	3.59%
YoY %	2.57%	2.11%	2.79%	-10.48%	3.81%	5.40%	-	-
Horiz. %	105.44%	102.80%	100.68%	97.95%	109.42%	105.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	93,753	29,624	14,898	78,904	67,389	23,018	11,509	304.33%
YoY %	216.48%	98.85%	-81.12%	17.09%	192.77%	100.00%	-	-
Horiz. %	814.61%	257.40%	129.45%	685.59%	585.53%	200.00%	100.00%	-
Div Payout %	156.25%	76.96%	88.41%	108.77%	119.99%	64.52%	59.32%	-
YoY %	103.03%	-12.95%	-18.72%	-9.35%	85.97%	8.77%	-	-
Horiz. %	263.40%	129.74%	149.04%	183.36%	202.28%	108.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	256,587	250,166	244,999	238,357	266,268	256,486	243,347	3.59%
YoY %	2.57%	2.11%	2.79%	-10.48%	3.81%	5.40%	-	-
Horiz. %	105.44%	102.80%	100.68%	97.95%	109.42%	105.40%	100.00%	-
NOSH	164,479	164,583	165,540	164,384	164,363	164,414	164,423	0.02%
YoY %	-0.06%	-0.58%	0.70%	0.01%	-0.03%	-0.01%	-	-
Horiz. %	100.03%	100.10%	100.68%	99.98%	99.96%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	11.20%	11.19%	9.54%	10.93%	11.42%	11.25%	11.84%	-
YoY %	0.09%	17.30%	-12.72%	-4.29%	1.51%	-4.98%	-	-
Horiz. %	94.59%	94.51%	80.57%	92.31%	96.45%	95.02%	100.00%	-
ROE	23.38%	15.39%	6.88%	30.43%	21.09%	13.91%	7.97%	-
YoY %	51.92%	123.69%	-77.39%	44.29%	51.62%	74.53%	-	-
Horiz. %	293.35%	193.10%	86.32%	381.81%	264.62%	174.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	325.45	208.89	106.01	403.87	299.34	192.88	99.63	119.99%
YoY %	55.80%	97.05%	-73.75%	34.92%	55.19%	93.60%	-	-
Horiz. %	326.66%	209.67%	106.40%	405.37%	300.45%	193.60%	100.00%	-
EPS	36.48	23.39	10.18	44.13	34.17	21.70	11.80	112.07%
YoY %	55.96%	129.76%	-76.93%	29.15%	57.47%	83.90%	-	-
Horiz. %	309.15%	198.22%	86.27%	373.98%	289.58%	183.90%	100.00%	-
DPS	57.00	18.00	9.00	48.00	41.00	14.00	7.00	304.23%
YoY %	216.67%	100.00%	-81.25%	17.07%	192.86%	100.00%	-	-
Horiz. %	814.29%	257.14%	128.57%	685.71%	585.71%	200.00%	100.00%	-
NAPS	1.56	1.52	1.48	1.45	1.62	1.56	1.48	3.56%
YoY %	2.63%	2.70%	2.07%	-10.49%	3.85%	5.41%	-	-
Horiz. %	105.41%	102.70%	100.00%	97.97%	109.46%	105.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 164,457
RPS	325.61	209.13	106.75	403.83	299.27	192.90	99.65	120.03%
YoY %	55.70%	95.91%	-73.57%	34.94%	55.14%	93.58%	-	-
Horiz. %	326.75%	209.86%	107.12%	405.25%	300.32%	193.58%	100.00%	-
EPS	36.50	23.42	10.25	44.13	34.16	21.70	11.80	112.14%
YoY %	55.85%	128.49%	-76.77%	29.19%	57.42%	83.90%	-	-
Horiz. %	309.32%	198.47%	86.86%	373.98%	289.49%	183.90%	100.00%	-
DPS	57.03	18.02	9.06	48.00	40.99	14.00	7.00	304.37%
YoY %	216.48%	98.90%	-81.12%	17.10%	192.79%	100.00%	-	-
Horiz. %	814.71%	257.43%	129.43%	685.71%	585.57%	200.00%	100.00%	-
NAPS	1.5608	1.5217	1.4903	1.4499	1.6196	1.5601	1.4802	3.59%
YoY %	2.57%	2.11%	2.79%	-10.48%	3.81%	5.40%	-	-
Horiz. %	105.45%	102.80%	100.68%	97.95%	109.42%	105.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	7.95	7.95	7.32	7.30	7.39	7.15	7.15	-
P/RPS	2.44	3.81	6.91	1.81	2.47	3.71	7.18	-51.27%
YoY %	-35.96%	-44.86%	281.77%	-26.72%	-33.42%	-48.33%	-	-
Horiz. %	33.98%	53.06%	96.24%	25.21%	34.40%	51.67%	100.00%	-
P/EPS	21.79	33.99	71.91	16.54	21.63	32.95	60.59	-49.39%
YoY %	-35.89%	-52.73%	334.76%	-23.53%	-34.36%	-45.62%	-	-
Horiz. %	35.96%	56.10%	118.68%	27.30%	35.70%	54.38%	100.00%	-
EY	4.59	2.94	1.39	6.05	4.62	3.03	1.65	97.67%
YoY %	56.12%	111.51%	-77.02%	30.95%	52.48%	83.64%	-	-
Horiz. %	278.18%	178.18%	84.24%	366.67%	280.00%	183.64%	100.00%	-
DY	7.17	2.26	1.23	6.58	5.55	1.96	0.98	276.41%
YoY %	217.26%	83.74%	-81.31%	18.56%	183.16%	100.00%	-	-
Horiz. %	731.63%	230.61%	125.51%	671.43%	566.33%	200.00%	100.00%	-
P/NAPS	5.10	5.23	4.95	5.03	4.56	4.58	4.83	3.68%
YoY %	-2.49%	5.66%	-1.59%	10.31%	-0.44%	-5.18%	-	-
Horiz. %	105.59%	108.28%	102.48%	104.14%	94.41%	94.82%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	15/11/10	05/08/10	19/05/10	24/02/10	17/11/09	19/08/09	13/05/09	-
Price	8.24	8.00	7.45	7.36	7.34	7.30	7.40	-
P/RPS	2.53	3.83	7.03	1.82	2.45	3.78	7.43	-51.20%
YoY %	-33.94%	-45.52%	286.26%	-25.71%	-35.19%	-49.13%	-	-
Horiz. %	34.05%	51.55%	94.62%	24.50%	32.97%	50.87%	100.00%	-
P/EPS	22.59	34.20	73.18	16.68	21.48	33.64	62.71	-49.34%
YoY %	-33.95%	-53.27%	338.73%	-22.35%	-36.15%	-46.36%	-	-
Horiz. %	36.02%	54.54%	116.70%	26.60%	34.25%	53.64%	100.00%	-
EY	4.43	2.92	1.37	6.00	4.66	2.97	1.59	97.87%
YoY %	51.71%	113.14%	-77.17%	28.76%	56.90%	86.79%	-	-
Horiz. %	278.62%	183.65%	86.16%	377.36%	293.08%	186.79%	100.00%	-
DY	6.92	2.25	1.21	6.52	5.59	1.92	0.95	275.31%
YoY %	207.56%	85.95%	-81.44%	16.64%	191.15%	102.11%	-	-
Horiz. %	728.42%	236.84%	127.37%	686.32%	588.42%	202.11%	100.00%	-
P/NAPS	5.28	5.26	5.03	5.08	4.53	4.68	5.00	3.69%
YoY %	0.38%	4.57%	-0.98%	12.14%	-3.21%	-6.40%	-	-
Horiz. %	105.60%	105.20%	100.60%	101.60%	90.60%	93.60%	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