[AMWAY] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.91%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 849,050 789,458 737,924 713,740 656,005 631,481 574,752 6.71%
PBT 145,180 131,754 116,578 108,178 102,054 131,944 111,641 4.47%
Tax -38,357 -33,737 -29,832 -28,226 -27,170 -34,336 -30,430 3.93%
NP 106,822 98,017 86,746 79,952 74,884 97,608 81,210 4.67%
-
NP to SH 106,766 98,028 86,741 80,002 74,884 97,608 81,210 4.66%
-
Tax Rate 26.42% 25.61% 25.59% 26.09% 26.62% 26.02% 27.26% -
Total Cost 742,228 691,441 651,177 633,788 581,121 533,873 493,541 7.03%
-
Net Worth 221,920 218,632 231,755 256,587 266,268 266,323 238,371 -1.18%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 65,754 65,754 124,918 125,004 89,852 103,022 104,116 -7.36%
Div Payout % 61.59% 67.08% 144.01% 156.25% 119.99% 105.55% 128.21% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 221,920 218,632 231,755 256,587 266,268 266,323 238,371 -1.18%
NOSH 164,385 164,385 164,365 164,479 164,363 164,397 164,394 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.58% 12.42% 11.76% 11.20% 11.42% 15.46% 14.13% -
ROE 48.11% 44.84% 37.43% 31.18% 28.12% 36.65% 34.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 516.50 480.25 448.95 433.94 399.12 384.12 349.62 6.71%
EPS 64.99 59.63 52.77 48.64 45.56 59.37 49.40 4.67%
DPS 40.00 40.00 76.00 76.00 54.67 62.67 63.33 -7.36%
NAPS 1.35 1.33 1.41 1.56 1.62 1.62 1.45 -1.18%
Adjusted Per Share Value based on latest NOSH - 164,418
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 516.45 480.21 448.86 434.15 399.03 384.11 349.61 6.71%
EPS 64.94 59.63 52.76 48.66 45.55 59.37 49.40 4.65%
DPS 40.00 40.00 75.98 76.04 54.65 62.67 63.33 -7.36%
NAPS 1.3499 1.3299 1.4097 1.5608 1.6196 1.62 1.4499 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 12.02 11.00 8.68 7.95 7.39 6.75 6.75 -
P/RPS 2.33 2.29 1.93 1.83 1.85 1.76 1.93 3.18%
P/EPS 18.51 18.45 16.45 16.34 16.22 11.37 13.66 5.18%
EY 5.40 5.42 6.08 6.12 6.17 8.80 7.32 -4.93%
DY 3.33 3.64 8.76 9.56 7.40 9.28 9.38 -15.83%
P/NAPS 8.90 8.27 6.16 5.10 4.56 4.17 4.66 11.37%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 07/11/13 14/11/12 16/11/11 15/11/10 17/11/09 10/11/08 19/11/07 -
Price 12.50 11.94 9.04 8.24 7.34 6.60 6.55 -
P/RPS 2.42 2.49 2.01 1.90 1.84 1.72 1.87 4.38%
P/EPS 19.25 20.02 17.13 16.94 16.11 11.12 13.26 6.40%
EY 5.20 4.99 5.84 5.90 6.21 9.00 7.54 -5.99%
DY 3.20 3.35 8.41 9.22 7.45 9.49 9.67 -16.81%
P/NAPS 9.26 8.98 6.41 5.28 4.53 4.07 4.52 12.68%

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