[AMWAY] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.35%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 690,577 675,574 663,902 663,851 674,636 664,478 645,458 4.62%
PBT 103,012 95,241 98,874 106,832 119,762 126,936 129,249 -14.07%
Tax -27,689 -25,363 -26,331 -28,780 -31,718 -33,406 -34,154 -13.08%
NP 75,323 69,878 72,543 78,052 88,044 93,530 95,095 -14.42%
-
NP to SH 75,260 69,892 72,442 78,052 88,044 93,530 95,095 -14.47%
-
Tax Rate 26.88% 26.63% 26.63% 26.94% 26.48% 26.32% 26.42% -
Total Cost 615,254 605,696 591,359 585,799 586,592 570,948 550,363 7.73%
-
Net Worth 249,045 244,999 238,463 266,337 256,470 243,347 234,994 3.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 85,546 82,308 78,919 78,910 82,192 85,477 88,768 -2.44%
Div Payout % 113.67% 117.77% 108.94% 101.10% 93.35% 91.39% 93.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 249,045 244,999 238,463 266,337 256,470 243,347 234,994 3.95%
NOSH 163,845 165,540 164,457 164,406 164,404 164,423 164,331 -0.19%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.91% 10.34% 10.93% 11.76% 13.05% 14.08% 14.73% -
ROE 30.22% 28.53% 30.38% 29.31% 34.33% 38.43% 40.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 421.48 408.10 403.69 403.79 410.35 404.13 392.78 4.82%
EPS 45.93 42.22 44.05 47.48 53.55 56.88 57.87 -14.31%
DPS 52.00 50.00 48.00 48.00 50.00 52.00 54.00 -2.49%
NAPS 1.52 1.48 1.45 1.62 1.56 1.48 1.43 4.16%
Adjusted Per Share Value based on latest NOSH - 164,406
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 420.10 410.97 403.87 403.84 410.40 404.22 392.65 4.62%
EPS 45.78 42.52 44.07 47.48 53.56 56.90 57.85 -14.48%
DPS 52.04 50.07 48.01 48.00 50.00 52.00 54.00 -2.44%
NAPS 1.515 1.4904 1.4506 1.6202 1.5602 1.4803 1.4295 3.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.95 7.32 7.30 7.39 7.15 7.15 6.90 -
P/RPS 1.89 1.79 1.81 1.83 1.74 1.77 1.76 4.87%
P/EPS 17.31 17.34 16.57 15.57 13.35 12.57 11.92 28.32%
EY 5.78 5.77 6.03 6.42 7.49 7.96 8.39 -22.05%
DY 6.54 6.83 6.58 6.50 6.99 7.27 7.83 -11.33%
P/NAPS 5.23 4.95 5.03 4.56 4.58 4.83 4.83 5.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 19/05/10 24/02/10 17/11/09 19/08/09 13/05/09 23/02/09 -
Price 8.00 7.45 7.36 7.34 7.30 7.40 7.10 -
P/RPS 1.90 1.83 1.82 1.82 1.78 1.83 1.81 3.29%
P/EPS 17.42 17.65 16.71 15.46 13.63 13.01 12.27 26.40%
EY 5.74 5.67 5.98 6.47 7.34 7.69 8.15 -20.89%
DY 6.50 6.71 6.52 6.54 6.85 7.03 7.61 -10.00%
P/NAPS 5.26 5.03 5.08 4.53 4.68 5.00 4.97 3.86%

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