[AMWAY] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.17%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Revenue 797,523 735,818 719,409 663,902 645,458 584,251 582,811 5.14%
PBT 137,066 120,986 109,149 98,874 129,249 120,312 88,990 7.14%
Tax -37,358 -31,027 -30,877 -26,331 -34,154 -32,400 -25,022 6.61%
NP 99,708 89,959 78,272 72,543 95,095 87,912 63,968 7.35%
-
NP to SH 99,759 89,990 78,318 72,543 95,095 87,912 63,968 7.35%
-
Tax Rate 27.26% 25.65% 28.29% 26.63% 26.42% 26.93% 28.12% -
Total Cost 697,815 645,859 641,137 591,359 550,363 496,339 518,843 4.84%
-
Net Worth 228,496 192,331 210,558 238,357 235,066 225,204 195,635 2.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Div 102,741 108,494 108,569 78,904 88,766 92,876 86,309 2.82%
Div Payout % 102.99% 120.56% 138.63% 108.77% 93.34% 105.65% 134.93% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Net Worth 228,496 192,331 210,558 238,357 235,066 225,204 195,635 2.51%
NOSH 164,385 164,385 164,499 164,384 164,382 164,382 164,460 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
NP Margin 12.50% 12.23% 10.88% 10.93% 14.73% 15.05% 10.98% -
ROE 43.66% 46.79% 37.20% 30.43% 40.45% 39.04% 32.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
RPS 485.15 447.62 437.33 403.87 392.66 355.42 354.51 5.14%
EPS 60.65 54.72 47.61 44.13 57.85 53.48 38.91 7.35%
DPS 62.50 66.00 66.00 48.00 54.00 56.50 52.50 2.82%
NAPS 1.39 1.17 1.28 1.45 1.43 1.37 1.19 2.51%
Adjusted Per Share Value based on latest NOSH - 164,457
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
RPS 485.15 447.62 437.63 403.87 392.65 355.41 354.54 5.13%
EPS 60.65 54.72 47.64 44.13 57.85 53.48 38.91 7.35%
DPS 62.50 66.00 66.05 48.00 54.00 56.50 52.50 2.82%
NAPS 1.39 1.17 1.2809 1.45 1.43 1.37 1.1901 2.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/09/06 -
Price 12.00 9.26 8.30 7.30 6.90 6.30 6.50 -
P/RPS 2.47 2.07 1.90 1.81 1.76 1.77 1.83 4.90%
P/EPS 19.77 16.92 17.43 16.54 11.93 11.78 16.71 2.72%
EY 5.06 5.91 5.74 6.05 8.38 8.49 5.99 -2.66%
DY 5.21 7.13 7.95 6.58 7.83 8.97 8.08 -6.77%
P/NAPS 8.63 7.91 6.48 5.03 4.83 4.60 5.46 7.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Date 20/02/13 15/02/12 16/02/11 24/02/10 23/02/09 25/02/08 20/11/06 -
Price 11.06 9.80 8.30 7.36 7.10 6.70 6.50 -
P/RPS 2.28 2.19 1.90 1.82 1.81 1.89 1.83 3.57%
P/EPS 18.22 17.90 17.43 16.68 12.27 12.53 16.71 1.39%
EY 5.49 5.59 5.74 6.00 8.15 7.98 5.99 -1.38%
DY 5.65 6.73 7.95 6.52 7.61 8.43 8.08 -5.55%
P/NAPS 7.96 8.38 6.48 5.08 4.97 4.89 5.46 6.20%

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