[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	735,818	553,443	341,925	172,763	719,409	535,305	343,805	65.84%
YoY %	32.95%	61.86%	97.92%	-75.99%	34.39%	55.70%	-	-
Horiz. %	214.02%	160.98%	99.45%	50.25%	209.25%	155.70%	100.00%	-
PBT	120,986	87,434	53,013	27,368	109,149	81,134	52,333	74.57%
YoY %	38.37%	64.93%	93.70%	-74.93%	34.53%	55.03%	-	-
Horiz. %	231.18%	167.07%	101.30%	52.30%	208.57%	155.03%	100.00%	-
Tax	-31,027	-22,374	-13,726	-7,095	-30,877	-21,170	-13,875	70.75%
YoY %	-38.67%	-63.00%	-93.46%	77.02%	-45.85%	-52.58%	-	-
Horiz. %	223.62%	161.25%	98.93%	51.14%	222.54%	152.58%	100.00%	-
NP	89,959	65,060	39,287	20,273	78,272	59,964	38,458	75.94%
YoY %	38.27%	65.60%	93.79%	-74.10%	30.53%	55.92%	-	-
Horiz. %	233.91%	169.17%	102.16%	52.71%	203.53%	155.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,990	65,056	39,280	20,284	78,318	60,002	38,496	75.86%
YoY %	38.33%	65.62%	93.65%	-74.10%	30.53%	55.87%	-	-
Horiz. %	233.76%	168.99%	102.04%	52.69%	203.44%	155.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.65%	25.59%	25.89%	25.92%	28.29%	26.09%	26.51%	-
YoY %	0.23%	-1.16%	-0.12%	-8.38%	8.43%	-1.58%	-	-
Horiz. %	96.76%	96.53%	97.66%	97.77%	106.71%	98.42%	100.00%	-
Total Cost	645,859	488,383	302,638	152,490	641,137	475,341	305,347	64.55%
YoY %	32.24%	61.38%	98.46%	-76.22%	34.88%	55.67%	-	-
Horiz. %	211.52%	159.94%	99.11%	49.94%	209.97%	155.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,331	231,755	220,230	217,152	210,558	256,587	250,166	-16.03%
YoY %	-17.01%	5.23%	1.42%	3.13%	-17.94%	2.57%	-	-
Horiz. %	76.88%	92.64%	88.03%	86.80%	84.17%	102.57%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	108,494	93,688	29,583	14,805	108,569	93,753	29,624	137.03%
YoY %	15.80%	216.70%	99.82%	-86.36%	15.80%	216.48%	-	-
Horiz. %	366.24%	316.26%	99.86%	49.98%	366.49%	316.48%	100.00%	-
Div Payout %	120.56%	144.01%	75.31%	72.99%	138.63%	156.25%	76.96%	-
YoY %	-16.28%	91.22%	3.18%	-47.35%	-11.28%	103.03%	-	-
Horiz. %	156.65%	187.12%	97.86%	94.84%	180.13%	203.03%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	192,331	231,755	220,230	217,152	210,558	256,587	250,166	-16.03%
YoY %	-17.01%	5.23%	1.42%	3.13%	-17.94%	2.57%	-	-
Horiz. %	76.88%	92.64%	88.03%	86.80%	84.17%	102.57%	100.00%	-
NOSH	164,385	164,365	164,351	164,509	164,499	164,479	164,583	-0.07%
YoY %	0.01%	0.01%	-0.10%	0.01%	0.01%	-0.06%	-	-
Horiz. %	99.88%	99.87%	99.86%	99.96%	99.95%	99.94%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	12.23%	11.76%	11.49%	11.73%	10.88%	11.20%	11.19%	-
YoY %	4.00%	2.35%	-2.05%	7.81%	-2.86%	0.09%	-	-
Horiz. %	109.29%	105.09%	102.68%	104.83%	97.23%	100.09%	100.00%	-
ROE	46.79%	28.07%	17.84%	9.34%	37.20%	23.38%	15.39%	-
YoY %	66.69%	57.34%	91.01%	-74.89%	59.11%	51.92%	-	-
Horiz. %	304.03%	182.39%	115.92%	60.69%	241.72%	151.92%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	447.62	336.71	208.05	105.02	437.33	325.45	208.89	65.98%
YoY %	32.94%	61.84%	98.11%	-75.99%	34.38%	55.80%	-	-
Horiz. %	214.29%	161.19%	99.60%	50.28%	209.36%	155.80%	100.00%	-
EPS	54.72	39.58	23.90	12.33	47.61	36.48	23.39	75.95%
YoY %	38.25%	65.61%	93.84%	-74.10%	30.51%	55.96%	-	-
Horiz. %	233.95%	169.22%	102.18%	52.71%	203.55%	155.96%	100.00%	-
DPS	66.00	57.00	18.00	9.00	66.00	57.00	18.00	137.22%
YoY %	15.79%	216.67%	100.00%	-86.36%	15.79%	216.67%	-	-
Horiz. %	366.67%	316.67%	100.00%	50.00%	366.67%	316.67%	100.00%	-
NAPS	1.17	1.41	1.34	1.32	1.28	1.56	1.52	-15.96%
YoY %	-17.02%	5.22%	1.52%	3.12%	-17.95%	2.63%	-	-
Horiz. %	76.97%	92.76%	88.16%	86.84%	84.21%	102.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 164,509
RPS	447.58	336.64	207.98	105.09	437.60	325.61	209.13	65.84%
YoY %	32.96%	61.86%	97.91%	-75.98%	34.39%	55.70%	-	-
Horiz. %	214.02%	160.97%	99.45%	50.25%	209.25%	155.70%	100.00%	-
EPS	54.74	39.57	23.89	12.34	47.64	36.50	23.42	75.84%
YoY %	38.34%	65.63%	93.60%	-74.10%	30.52%	55.85%	-	-
Horiz. %	233.73%	168.96%	102.01%	52.69%	203.42%	155.85%	100.00%	-
DPS	65.99	56.99	17.99	9.01	66.04	57.03	18.02	137.02%
YoY %	15.79%	216.79%	99.67%	-86.36%	15.80%	216.48%	-	-
Horiz. %	366.20%	316.26%	99.83%	50.00%	366.48%	316.48%	100.00%	-
NAPS	1.1699	1.4097	1.3396	1.3209	1.2808	1.5608	1.5217	-16.03%
YoY %	-17.01%	5.23%	1.42%	3.13%	-17.94%	2.57%	-	-
Horiz. %	76.88%	92.64%	88.03%	86.80%	84.17%	102.57%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	9.26	8.68	9.50	8.80	8.30	7.95	7.95	-
P/RPS	2.07	2.58	4.57	8.38	1.90	2.44	3.81	-33.34%
YoY %	-19.77%	-43.54%	-45.47%	341.05%	-22.13%	-35.96%	-	-
Horiz. %	54.33%	67.72%	119.95%	219.95%	49.87%	64.04%	100.00%	-
P/EPS	16.92	21.93	39.75	71.37	17.43	21.79	33.99	-37.10%
YoY %	-22.85%	-44.83%	-44.30%	309.47%	-20.01%	-35.89%	-	-
Horiz. %	49.78%	64.52%	116.95%	209.97%	51.28%	64.11%	100.00%	-
EY	5.91	4.56	2.52	1.40	5.74	4.59	2.94	59.07%
YoY %	29.61%	80.95%	80.00%	-75.61%	25.05%	56.12%	-	-
Horiz. %	201.02%	155.10%	85.71%	47.62%	195.24%	156.12%	100.00%	-
DY	7.13	6.57	1.89	1.02	7.95	7.17	2.26	114.65%
YoY %	8.52%	247.62%	85.29%	-87.17%	10.88%	217.26%	-	-
Horiz. %	315.49%	290.71%	83.63%	45.13%	351.77%	317.26%	100.00%	-
P/NAPS	7.91	6.16	7.09	6.67	6.48	5.10	5.23	31.66%
YoY %	28.41%	-13.12%	6.30%	2.93%	27.06%	-2.49%	-	-
Horiz. %	151.24%	117.78%	135.56%	127.53%	123.90%	97.51%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	15/02/12	16/11/11	10/08/11	11/05/11	16/02/11	15/11/10	05/08/10	-
Price	9.80	9.04	9.00	9.73	8.30	8.24	8.00	-
P/RPS	2.19	2.68	4.33	9.27	1.90	2.53	3.83	-31.03%
YoY %	-18.28%	-38.11%	-53.29%	387.89%	-24.90%	-33.94%	-	-
Horiz. %	57.18%	69.97%	113.05%	242.04%	49.61%	66.06%	100.00%	-
P/EPS	17.90	22.84	37.66	78.91	17.43	22.59	34.20	-34.97%
YoY %	-21.63%	-39.35%	-52.27%	352.73%	-22.84%	-33.95%	-	-
Horiz. %	52.34%	66.78%	110.12%	230.73%	50.96%	66.05%	100.00%	-
EY	5.59	4.38	2.66	1.27	5.74	4.43	2.92	53.99%
YoY %	27.63%	64.66%	109.45%	-77.87%	29.57%	51.71%	-	-
Horiz. %	191.44%	150.00%	91.10%	43.49%	196.58%	151.71%	100.00%	-
DY	6.73	6.31	2.00	0.92	7.95	6.92	2.25	107.18%
YoY %	6.66%	215.50%	117.39%	-88.43%	14.88%	207.56%	-	-
Horiz. %	299.11%	280.44%	88.89%	40.89%	353.33%	307.56%	100.00%	-
P/NAPS	8.38	6.41	6.72	7.37	6.48	5.28	5.26	36.29%
YoY %	30.73%	-4.61%	-8.82%	13.73%	22.73%	0.38%	-	-
Horiz. %	159.32%	121.86%	127.76%	140.11%	123.19%	100.38%	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