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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.74%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 182,375 211,518 169,162 172,763 184,104 191,500 168,316 5.47%
PBT 33,552 34,421 25,645 27,368 28,015 28,801 29,973 7.78%
Tax -8,653 -8,648 -6,631 -7,095 -9,707 -7,295 -8,252 3.20%
NP 24,899 25,773 19,014 20,273 18,308 21,506 21,721 9.50%
-
NP to SH 24,934 25,776 18,996 20,284 18,316 21,506 21,644 9.86%
-
Tax Rate 25.79% 25.12% 25.86% 25.92% 34.65% 25.33% 27.53% -
Total Cost 157,476 185,745 150,148 152,490 165,796 169,994 146,595 4.87%
-
Net Worth 192,331 231,786 220,005 217,152 210,453 256,493 249,045 -15.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,794 64,111 14,776 14,805 14,797 64,123 14,746 0.21%
Div Payout % 59.34% 248.72% 77.79% 72.99% 80.79% 298.17% 68.13% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 192,331 231,786 220,005 217,152 210,453 256,493 249,045 -15.78%
NOSH 164,385 164,387 164,183 164,509 164,416 164,418 163,845 0.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.65% 12.18% 11.24% 11.73% 9.94% 11.23% 12.90% -
ROE 12.96% 11.12% 8.63% 9.34% 8.70% 8.38% 8.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.94 128.67 103.03 105.02 111.97 116.47 102.73 5.24%
EPS 15.15 15.68 11.57 12.33 11.14 13.08 13.21 9.53%
DPS 9.00 39.00 9.00 9.00 9.00 39.00 9.00 0.00%
NAPS 1.17 1.41 1.34 1.32 1.28 1.56 1.52 -15.96%
Adjusted Per Share Value based on latest NOSH - 164,509
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.93 128.66 102.90 105.09 111.99 116.48 102.38 5.47%
EPS 15.17 15.68 11.55 12.34 11.14 13.08 13.17 9.85%
DPS 9.00 39.00 8.99 9.01 9.00 39.00 8.97 0.22%
NAPS 1.1699 1.4099 1.3382 1.3209 1.2801 1.5602 1.5149 -15.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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 8.35 6.75 9.22 8.38 7.41 6.83 7.74 5.17%
P/EPS 61.05 55.36 82.11 71.37 74.51 60.78 60.18 0.95%
EY 1.64 1.81 1.22 1.40 1.34 1.65 1.66 -0.80%
DY 0.97 4.49 0.95 1.02 1.08 4.91 1.13 -9.65%
P/NAPS 7.91 6.16 7.09 6.67 6.48 5.10 5.23 31.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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 8.83 7.03 8.74 9.27 7.41 7.07 7.79 8.68%
P/EPS 64.61 57.65 77.79 78.91 74.51 63.00 60.56 4.39%
EY 1.55 1.73 1.29 1.27 1.34 1.59 1.65 -4.07%
DY 0.92 4.31 1.00 0.92 1.08 4.73 1.13 -12.77%
P/NAPS 8.38 6.41 6.72 7.37 6.48 5.28 5.26 36.29%

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