[AMWAY] QoQ Cumulative 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- 30.53%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 553,443 341,925 172,763 719,409 535,305 343,805 175,489 114.90%
PBT 87,434 53,013 27,368 109,149 81,134 52,333 22,360 147.99%
Tax -22,374 -13,726 -7,095 -30,877 -21,170 -13,875 -5,623 150.89%
NP 65,060 39,287 20,273 78,272 59,964 38,458 16,737 147.02%
-
NP to SH 65,056 39,280 20,284 78,318 60,002 38,496 16,852 145.88%
-
Tax Rate 25.59% 25.89% 25.92% 28.29% 26.09% 26.51% 25.15% -
Total Cost 488,383 302,638 152,490 641,137 475,341 305,347 158,752 111.38%
-
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 93,688 29,583 14,805 108,569 93,753 29,624 14,898 240.31%
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 28.07% 17.84% 9.34% 37.20% 23.38% 15.39% 6.88% -
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 336.71 208.05 105.02 437.33 325.45 208.89 106.01 115.92%
EPS 39.58 23.90 12.33 47.61 36.48 23.39 10.18 147.05%
DPS 57.00 18.00 9.00 66.00 57.00 18.00 9.00 241.92%
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 336.67 208.00 105.10 437.63 325.64 209.15 106.75 114.90%
EPS 39.58 23.90 12.34 47.64 36.50 23.42 10.25 145.92%
DPS 56.99 18.00 9.01 66.05 57.03 18.02 9.06 240.37%
NAPS 1.4098 1.3397 1.321 1.2809 1.5609 1.5218 1.4904 -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 2.58 4.57 8.38 1.90 2.44 3.81 6.91 -48.11%
P/EPS 21.93 39.75 71.37 17.43 21.79 33.99 71.91 -54.66%
EY 4.56 2.52 1.40 5.74 4.59 2.94 1.39 120.62%
DY 6.57 1.89 1.02 7.95 7.17 2.26 1.23 205.25%
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 2.68 4.33 9.27 1.90 2.53 3.83 7.03 -47.39%
P/EPS 22.84 37.66 78.91 17.43 22.59 34.20 73.18 -53.95%
EY 4.38 2.66 1.27 5.74 4.43 2.92 1.37 116.86%
DY 6.31 2.00 0.92 7.95 6.92 2.25 1.21 200.41%
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