[AMWAY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	592,094	367,935	179,251	735,818	553,443	341,925	172,763	126.80%
YoY %	60.92%	105.26%	-75.64%	32.95%	61.86%	97.92%	-	-
Horiz. %	342.72%	212.97%	103.76%	425.91%	320.35%	197.92%	100.00%	-
PBT	98,816	63,179	29,019	120,986	87,434	53,013	27,368	134.80%
YoY %	56.41%	117.72%	-76.01%	38.37%	64.93%	93.70%	-	-
Horiz. %	361.06%	230.85%	106.03%	442.07%	319.48%	193.70%	100.00%	-
Tax	-25,303	-16,298	-7,458	-31,027	-22,374	-13,726	-7,095	132.88%
YoY %	-55.25%	-118.53%	75.96%	-38.67%	-63.00%	-93.46%	-	-
Horiz. %	356.63%	229.71%	105.12%	437.31%	315.35%	193.46%	100.00%	-
NP	73,513	46,881	21,561	89,959	65,060	39,287	20,273	135.47%
YoY %	56.81%	117.43%	-76.03%	38.27%	65.60%	93.79%	-	-
Horiz. %	362.62%	231.25%	106.35%	443.74%	320.92%	193.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,521	46,878	21,592	89,990	65,056	39,280	20,284	135.40%
YoY %	56.83%	117.11%	-76.01%	38.33%	65.62%	93.65%	-	-
Horiz. %	362.46%	231.11%	106.45%	443.65%	320.73%	193.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.61%	25.80%	25.70%	25.65%	25.59%	25.89%	25.92%	-
YoY %	-0.74%	0.39%	0.19%	0.23%	-1.16%	-0.12%	-	-
Horiz. %	98.80%	99.54%	99.15%	98.96%	98.73%	99.88%	100.00%	-
Total Cost	518,581	321,054	157,690	645,859	488,383	302,638	152,490	125.63%
YoY %	61.52%	103.60%	-75.58%	32.24%	61.38%	98.46%	-	-
Horiz. %	340.08%	210.54%	103.41%	423.54%	320.27%	198.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,632	208,769	198,906	192,331	231,755	220,230	217,152	0.45%
YoY %	4.72%	4.96%	3.42%	-17.01%	5.23%	1.42%	-	-
Horiz. %	100.68%	96.14%	91.60%	88.57%	106.72%	101.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	49,315	32,877	16,438	108,494	93,688	29,583	14,805	122.55%
YoY %	50.00%	100.01%	-84.85%	15.80%	216.70%	99.82%	-	-
Horiz. %	333.10%	222.07%	111.03%	732.82%	632.81%	199.82%	100.00%	-
Div Payout %	67.08%	70.13%	76.13%	120.56%	144.01%	75.31%	72.99%	-
YoY %	-4.35%	-7.88%	-36.85%	-16.28%	91.22%	3.18%	-	-
Horiz. %	91.90%	96.08%	104.30%	165.17%	197.30%	103.18%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	218,632	208,769	198,906	192,331	231,755	220,230	217,152	0.45%
YoY %	4.72%	4.96%	3.42%	-17.01%	5.23%	1.42%	-	-
Horiz. %	100.68%	96.14%	91.60%	88.57%	106.72%	101.42%	100.00%	-
NOSH	164,385	164,385	164,385	164,385	164,365	164,351	164,509	-0.05%
YoY %	0.00%	0.00%	0.00%	0.01%	0.01%	-0.10%	-	-
Horiz. %	99.92%	99.92%	99.92%	99.92%	99.91%	99.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.42%	12.74%	12.03%	12.23%	11.76%	11.49%	11.73%	-
YoY %	-2.51%	5.90%	-1.64%	4.00%	2.35%	-2.05%	-	-
Horiz. %	105.88%	108.61%	102.56%	104.26%	100.26%	97.95%	100.00%	-
ROE	33.63%	22.45%	10.86%	46.79%	28.07%	17.84%	9.34%	-
YoY %	49.80%	106.72%	-76.79%	66.69%	57.34%	91.01%	-	-
Horiz. %	360.06%	240.36%	116.27%	500.96%	300.54%	191.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	360.19	223.82	109.04	447.62	336.71	208.05	105.02	126.91%
YoY %	60.93%	105.26%	-75.64%	32.94%	61.84%	98.11%	-	-
Horiz. %	342.97%	213.12%	103.83%	426.22%	320.62%	198.11%	100.00%	-
EPS	44.72	28.52	13.12	54.72	39.58	23.90	12.33	135.50%
YoY %	56.80%	117.38%	-76.02%	38.25%	65.61%	93.84%	-	-
Horiz. %	362.69%	231.31%	106.41%	443.80%	321.01%	193.84%	100.00%	-
DPS	30.00	20.00	10.00	66.00	57.00	18.00	9.00	122.65%
YoY %	50.00%	100.00%	-84.85%	15.79%	216.67%	100.00%	-	-
Horiz. %	333.33%	222.22%	111.11%	733.33%	633.33%	200.00%	100.00%	-
NAPS	1.33	1.27	1.21	1.17	1.41	1.34	1.32	0.50%
YoY %	4.72%	4.96%	3.42%	-17.02%	5.22%	1.52%	-	-
Horiz. %	100.76%	96.21%	91.67%	88.64%	106.82%	101.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	360.19	223.82	109.04	447.62	336.67	208.00	105.10	126.80%
YoY %	60.93%	105.26%	-75.64%	32.96%	61.86%	97.91%	-	-
Horiz. %	342.71%	212.96%	103.75%	425.90%	320.33%	197.91%	100.00%	-
EPS	44.72	28.52	13.12	54.72	39.58	23.90	12.34	135.38%
YoY %	56.80%	117.38%	-76.02%	38.25%	65.61%	93.68%	-	-
Horiz. %	362.40%	231.12%	106.32%	443.44%	320.75%	193.68%	100.00%	-
DPS	30.00	20.00	10.00	66.00	56.99	18.00	9.01	122.49%
YoY %	50.00%	100.00%	-84.85%	15.81%	216.61%	99.78%	-	-
Horiz. %	332.96%	221.98%	110.99%	732.52%	632.52%	199.78%	100.00%	-
NAPS	1.33	1.27	1.21	1.17	1.4098	1.3397	1.321	0.45%
YoY %	4.72%	4.96%	3.42%	-17.01%	5.23%	1.42%	-	-
Horiz. %	100.68%	96.14%	91.60%	88.57%	106.72%	101.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	11.00	9.70	9.84	9.26	8.68	9.50	8.80	-
P/RPS	3.05	4.33	9.02	2.07	2.58	4.57	8.38	-48.92%
YoY %	-29.56%	-52.00%	335.75%	-19.77%	-43.54%	-45.47%	-	-
Horiz. %	36.40%	51.67%	107.64%	24.70%	30.79%	54.53%	100.00%	-
P/EPS	24.59	34.01	74.91	16.92	21.93	39.75	71.37	-50.75%
YoY %	-27.70%	-54.60%	342.73%	-22.85%	-44.83%	-44.30%	-	-
Horiz. %	34.45%	47.65%	104.96%	23.71%	30.73%	55.70%	100.00%	-
EY	4.07	2.94	1.33	5.91	4.56	2.52	1.40	103.29%
YoY %	38.44%	121.05%	-77.50%	29.61%	80.95%	80.00%	-	-
Horiz. %	290.71%	210.00%	95.00%	422.14%	325.71%	180.00%	100.00%	-
DY	2.73	2.06	1.02	7.13	6.57	1.89	1.02	92.42%
YoY %	32.52%	101.96%	-85.69%	8.52%	247.62%	85.29%	-	-
Horiz. %	267.65%	201.96%	100.00%	699.02%	644.12%	185.29%	100.00%	-
P/NAPS	8.27	7.64	8.13	7.91	6.16	7.09	6.67	15.36%
YoY %	8.25%	-6.03%	2.78%	28.41%	-13.12%	6.30%	-	-
Horiz. %	123.99%	114.54%	121.89%	118.59%	92.35%	106.30%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	14/11/12	27/08/12	30/05/12	15/02/12	16/11/11	10/08/11	11/05/11	-
Price	11.94	10.90	9.70	9.80	9.04	9.00	9.73	-
P/RPS	3.31	4.87	8.90	2.19	2.68	4.33	9.27	-49.57%
YoY %	-32.03%	-45.28%	306.39%	-18.28%	-38.11%	-53.29%	-	-
Horiz. %	35.71%	52.54%	96.01%	23.62%	28.91%	46.71%	100.00%	-
P/EPS	26.70	38.22	73.85	17.90	22.84	37.66	78.91	-51.34%
YoY %	-30.14%	-48.25%	312.57%	-21.63%	-39.35%	-52.27%	-	-
Horiz. %	33.84%	48.43%	93.59%	22.68%	28.94%	47.73%	100.00%	-
EY	3.75	2.62	1.35	5.59	4.38	2.66	1.27	105.41%
YoY %	43.13%	94.07%	-75.85%	27.63%	64.66%	109.45%	-	-
Horiz. %	295.28%	206.30%	106.30%	440.16%	344.88%	209.45%	100.00%	-
DY	2.51	1.83	1.03	6.73	6.31	2.00	0.92	94.89%
YoY %	37.16%	77.67%	-84.70%	6.66%	215.50%	117.39%	-	-
Horiz. %	272.83%	198.91%	111.96%	731.52%	685.87%	217.39%	100.00%	-
P/NAPS	8.98	8.58	8.02	8.38	6.41	6.72	7.37	14.03%
YoY %	4.66%	6.98%	-4.30%	30.73%	-4.61%	-8.82%	-	-
Horiz. %	121.85%	116.42%	108.82%	113.70%	86.97%	91.18%	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