[AMWAY] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	707,203	690,577	675,574	663,902	663,851	674,636	664,478	4.23%
YoY %	2.41%	2.22%	1.76%	0.01%	-1.60%	1.53%	-	-
Horiz. %	106.43%	103.93%	101.67%	99.91%	99.91%	101.53%	100.00%	-
PBT	103,467	103,012	95,241	98,874	106,832	119,762	126,936	-12.72%
YoY %	0.44%	8.16%	-3.67%	-7.45%	-10.80%	-5.65%	-	-
Horiz. %	81.51%	81.15%	75.03%	77.89%	84.16%	94.35%	100.00%	-
Tax	-27,123	-27,689	-25,363	-26,331	-28,780	-31,718	-33,406	-12.95%
YoY %	2.04%	-9.17%	3.68%	8.51%	9.26%	5.05%	-	-
Horiz. %	81.19%	82.89%	75.92%	78.82%	86.15%	94.95%	100.00%	-
NP	76,344	75,323	69,878	72,543	78,052	88,044	93,530	-12.64%
YoY %	1.36%	7.79%	-3.67%	-7.06%	-11.35%	-5.87%	-	-
Horiz. %	81.63%	80.53%	74.71%	77.56%	83.45%	94.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,281	75,260	69,892	72,442	78,052	88,044	93,530	-12.69%
YoY %	1.36%	7.68%	-3.52%	-7.19%	-11.35%	-5.87%	-	-
Horiz. %	81.56%	80.47%	74.73%	77.45%	83.45%	94.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.21%	26.88%	26.63%	26.63%	26.94%	26.48%	26.32%	-
YoY %	-2.49%	0.94%	0.00%	-1.15%	1.74%	0.61%	-	-
Horiz. %	99.58%	102.13%	101.18%	101.18%	102.36%	100.61%	100.00%	-
Total Cost	630,859	615,254	605,696	591,359	585,799	586,592	570,948	6.87%
YoY %	2.54%	1.58%	2.42%	0.95%	-0.14%	2.74%	-	-
Horiz. %	110.49%	107.76%	106.09%	103.57%	102.60%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,493	249,045	244,999	238,463	266,337	256,470	243,347	3.56%
YoY %	2.99%	1.65%	2.74%	-10.47%	3.85%	5.39%	-	-
Horiz. %	105.40%	102.34%	100.68%	97.99%	109.45%	105.39%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	105,280	85,546	82,308	78,919	78,910	82,192	85,477	14.88%
YoY %	23.07%	3.93%	4.29%	0.01%	-3.99%	-3.84%	-	-
Horiz. %	123.17%	100.08%	96.29%	92.33%	92.32%	96.16%	100.00%	-
Div Payout %	138.02%	113.67%	117.77%	108.94%	101.10%	93.35%	91.39%	-
YoY %	21.42%	-3.48%	8.11%	7.75%	8.30%	2.14%	-	-
Horiz. %	151.02%	124.38%	128.87%	119.20%	110.62%	102.14%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	256,493	249,045	244,999	238,463	266,337	256,470	243,347	3.56%
YoY %	2.99%	1.65%	2.74%	-10.47%	3.85%	5.39%	-	-
Horiz. %	105.40%	102.34%	100.68%	97.99%	109.45%	105.39%	100.00%	-
NOSH	164,418	163,845	165,540	164,457	164,406	164,404	164,423	-0.00%
YoY %	0.35%	-1.02%	0.66%	0.03%	0.00%	-0.01%	-	-
Horiz. %	100.00%	99.65%	100.68%	100.02%	99.99%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	10.80%	10.91%	10.34%	10.93%	11.76%	13.05%	14.08%	-
YoY %	-1.01%	5.51%	-5.40%	-7.06%	-9.89%	-7.32%	-	-
Horiz. %	76.70%	77.49%	73.44%	77.63%	83.52%	92.68%	100.00%	-
ROE	29.74%	30.22%	28.53%	30.38%	29.31%	34.33%	38.43%	-
YoY %	-1.59%	5.92%	-6.09%	3.65%	-14.62%	-10.67%	-	-
Horiz. %	77.39%	78.64%	74.24%	79.05%	76.27%	89.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	430.12	421.48	408.10	403.69	403.79	410.35	404.13	4.23%
YoY %	2.05%	3.28%	1.09%	-0.02%	-1.60%	1.54%	-	-
Horiz. %	106.43%	104.29%	100.98%	99.89%	99.92%	101.54%	100.00%	-
EPS	46.39	45.93	42.22	44.05	47.48	53.55	56.88	-12.69%
YoY %	1.00%	8.79%	-4.15%	-7.22%	-11.34%	-5.85%	-	-
Horiz. %	81.56%	80.75%	74.23%	77.44%	83.47%	94.15%	100.00%	-
DPS	64.00	52.00	50.00	48.00	48.00	50.00	52.00	14.83%
YoY %	23.08%	4.00%	4.17%	0.00%	-4.00%	-3.85%	-	-
Horiz. %	123.08%	100.00%	96.15%	92.31%	92.31%	96.15%	100.00%	-
NAPS	1.56	1.52	1.48	1.45	1.62	1.56	1.48	3.56%
YoY %	2.63%	2.70%	2.07%	-10.49%	3.85%	5.41%	-	-
Horiz. %	105.41%	102.70%	100.00%	97.97%	109.46%	105.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 164,457
RPS	430.21	420.10	410.97	403.87	403.84	410.40	404.22	4.23%
YoY %	2.41%	2.22%	1.76%	0.01%	-1.60%	1.53%	-	-
Horiz. %	106.43%	103.93%	101.67%	99.91%	99.91%	101.53%	100.00%	-
EPS	46.40	45.78	42.52	44.07	47.48	53.56	56.90	-12.70%
YoY %	1.35%	7.67%	-3.52%	-7.18%	-11.35%	-5.87%	-	-
Horiz. %	81.55%	80.46%	74.73%	77.45%	83.44%	94.13%	100.00%	-
DPS	64.04	52.04	50.07	48.01	48.00	50.00	52.00	14.87%
YoY %	23.06%	3.93%	4.29%	0.02%	-4.00%	-3.85%	-	-
Horiz. %	123.15%	100.08%	96.29%	92.33%	92.31%	96.15%	100.00%	-
NAPS	1.5603	1.515	1.4904	1.4506	1.6202	1.5602	1.4803	3.56%
YoY %	2.99%	1.65%	2.74%	-10.47%	3.85%	5.40%	-	-
Horiz. %	105.40%	102.34%	100.68%	97.99%	109.45%	105.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	7.95	7.95	7.32	7.30	7.39	7.15	7.15	-
P/RPS	1.85	1.89	1.79	1.81	1.83	1.74	1.77	2.98%
YoY %	-2.12%	5.59%	-1.10%	-1.09%	5.17%	-1.69%	-	-
Horiz. %	104.52%	106.78%	101.13%	102.26%	103.39%	98.31%	100.00%	-
P/EPS	17.14	17.31	17.34	16.57	15.57	13.35	12.57	22.94%
YoY %	-0.98%	-0.17%	4.65%	6.42%	16.63%	6.21%	-	-
Horiz. %	136.36%	137.71%	137.95%	131.82%	123.87%	106.21%	100.00%	-
EY	5.84	5.78	5.77	6.03	6.42	7.49	7.96	-18.63%
YoY %	1.04%	0.17%	-4.31%	-6.07%	-14.29%	-5.90%	-	-
Horiz. %	73.37%	72.61%	72.49%	75.75%	80.65%	94.10%	100.00%	-
DY	8.05	6.54	6.83	6.58	6.50	6.99	7.27	7.02%
YoY %	23.09%	-4.25%	3.80%	1.23%	-7.01%	-3.85%	-	-
Horiz. %	110.73%	89.96%	93.95%	90.51%	89.41%	96.15%	100.00%	-
P/NAPS	5.10	5.23	4.95	5.03	4.56	4.58	4.83	3.68%
YoY %	-2.49%	5.66%	-1.59%	10.31%	-0.44%	-5.18%	-	-
Horiz. %	105.59%	108.28%	102.48%	104.14%	94.41%	94.82%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	15/11/10	05/08/10	19/05/10	24/02/10	17/11/09	19/08/09	13/05/09	-
Price	8.24	8.00	7.45	7.36	7.34	7.30	7.40	-
P/RPS	1.92	1.90	1.83	1.82	1.82	1.78	1.83	3.24%
YoY %	1.05%	3.83%	0.55%	0.00%	2.25%	-2.73%	-	-
Horiz. %	104.92%	103.83%	100.00%	99.45%	99.45%	97.27%	100.00%	-
P/EPS	17.76	17.42	17.65	16.71	15.46	13.63	13.01	23.03%
YoY %	1.95%	-1.30%	5.63%	8.09%	13.43%	4.77%	-	-
Horiz. %	136.51%	133.90%	135.66%	128.44%	118.83%	104.77%	100.00%	-
EY	5.63	5.74	5.67	5.98	6.47	7.34	7.69	-18.75%
YoY %	-1.92%	1.23%	-5.18%	-7.57%	-11.85%	-4.55%	-	-
Horiz. %	73.21%	74.64%	73.73%	77.76%	84.14%	95.45%	100.00%	-
DY	7.77	6.50	6.71	6.52	6.54	6.85	7.03	6.89%
YoY %	19.54%	-3.13%	2.91%	-0.31%	-4.53%	-2.56%	-	-
Horiz. %	110.53%	92.46%	95.45%	92.75%	93.03%	97.44%	100.00%	-
P/NAPS	5.28	5.26	5.03	5.08	4.53	4.68	5.00	3.69%
YoY %	0.38%	4.57%	-0.98%	12.14%	-3.21%	-6.40%	-	-
Horiz. %	105.60%	105.20%	100.60%	101.60%	90.60%	93.60%	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