[AMWAY] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.11%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 175,489 171,898 174,874 153,313 163,817 171,847 185,659 -3.68%
PBT 22,360 22,333 28,346 22,202 25,993 30,291 41,276 -33.57%
Tax -5,623 -5,953 -7,861 -5,926 -6,591 -8,402 -10,799 -35.30%
NP 16,737 16,380 20,485 16,276 19,402 21,889 30,477 -32.96%
-
NP to SH 16,852 16,380 20,485 16,276 19,402 21,889 30,477 -32.65%
-
Tax Rate 25.15% 26.66% 27.73% 26.69% 25.36% 27.74% 26.16% -
Total Cost 158,752 155,518 154,389 137,037 144,415 149,958 155,182 1.52%
-
Net Worth 244,999 238,463 266,337 256,470 243,347 234,994 266,303 -5.41%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,898 11,512 44,389 11,508 11,509 11,503 47,671 -53.98%
Div Payout % 88.41% 70.28% 216.69% 70.71% 59.32% 52.55% 156.42% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 244,999 238,463 266,337 256,470 243,347 234,994 266,303 -5.41%
NOSH 165,540 164,457 164,406 164,404 164,423 164,331 164,385 0.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.54% 9.53% 11.71% 10.62% 11.84% 12.74% 16.42% -
ROE 6.88% 6.87% 7.69% 6.35% 7.97% 9.31% 11.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.01 104.52 106.37 93.25 99.63 104.57 112.94 -4.13%
EPS 10.18 9.96 12.46 9.90 11.80 13.32 18.54 -32.97%
DPS 9.00 7.00 27.00 7.00 7.00 7.00 29.00 -54.19%
NAPS 1.48 1.45 1.62 1.56 1.48 1.43 1.62 -5.85%
Adjusted Per Share Value based on latest NOSH - 164,404
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.75 104.56 106.37 93.26 99.65 104.53 112.93 -3.68%
EPS 10.25 9.96 12.46 9.90 11.80 13.31 18.54 -32.66%
DPS 9.06 7.00 27.00 7.00 7.00 7.00 29.00 -53.99%
NAPS 1.4903 1.4505 1.6201 1.56 1.4802 1.4294 1.6199 -5.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.32 7.30 7.39 7.15 7.15 6.90 6.75 -
P/RPS 6.91 6.98 6.95 7.67 7.18 6.60 5.98 10.12%
P/EPS 71.91 73.29 59.31 72.22 60.59 51.80 36.41 57.48%
EY 1.39 1.36 1.69 1.38 1.65 1.93 2.75 -36.57%
DY 1.23 0.96 3.65 0.98 0.98 1.01 4.30 -56.61%
P/NAPS 4.95 5.03 4.56 4.58 4.83 4.83 4.17 12.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 17/11/09 19/08/09 13/05/09 23/02/09 10/11/08 -
Price 7.45 7.36 7.34 7.30 7.40 7.10 6.60 -
P/RPS 7.03 7.04 6.90 7.83 7.43 6.79 5.84 13.17%
P/EPS 73.18 73.90 58.91 73.74 62.71 53.30 35.60 61.74%
EY 1.37 1.35 1.70 1.36 1.59 1.88 2.81 -38.08%
DY 1.21 0.95 3.68 0.96 0.95 0.99 4.39 -57.68%
P/NAPS 5.03 5.08 4.53 4.68 5.00 4.97 4.07 15.17%

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