[AMWAY] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.77%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 203,863 179,251 172,763 175,489 163,817 144,797 142,318 6.16%
PBT 31,123 29,019 27,368 22,360 25,993 28,306 23,585 4.72%
Tax -8,046 -7,458 -7,095 -5,623 -6,591 -7,339 -6,681 3.14%
NP 23,077 21,561 20,273 16,737 19,402 20,967 16,904 5.32%
-
NP to SH 23,043 21,592 20,284 16,852 19,402 20,967 16,904 5.29%
-
Tax Rate 25.85% 25.70% 25.92% 25.15% 25.36% 25.93% 28.33% -
Total Cost 180,786 157,690 152,490 158,752 144,415 123,830 125,414 6.27%
-
Net Worth 197,262 198,906 217,152 244,999 243,347 236,803 212,122 -1.20%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 16,438 16,438 14,805 14,898 11,509 14,800 12,332 4.90%
Div Payout % 71.34% 76.13% 72.99% 88.41% 59.32% 70.59% 72.96% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 197,262 198,906 217,152 244,999 243,347 236,803 212,122 -1.20%
NOSH 164,385 164,385 164,509 165,540 164,423 164,447 164,435 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.32% 12.03% 11.73% 9.54% 11.84% 14.48% 11.88% -
ROE 11.68% 10.86% 9.34% 6.88% 7.97% 8.85% 7.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.02 109.04 105.02 106.01 99.63 88.05 86.55 6.17%
EPS 14.04 13.12 12.33 10.18 11.80 12.75 10.28 5.32%
DPS 10.00 10.00 9.00 9.00 7.00 9.00 7.50 4.90%
NAPS 1.20 1.21 1.32 1.48 1.48 1.44 1.29 -1.19%
Adjusted Per Share Value based on latest NOSH - 165,540
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.00 109.03 105.09 106.75 99.65 88.08 86.57 6.16%
EPS 14.02 13.13 12.34 10.25 11.80 12.75 10.28 5.30%
DPS 10.00 10.00 9.01 9.06 7.00 9.00 7.50 4.90%
NAPS 1.1999 1.2099 1.3209 1.4903 1.4802 1.4404 1.2903 -1.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 11.30 9.84 8.80 7.32 7.15 6.45 6.70 -
P/RPS 9.11 9.02 8.38 6.91 7.18 7.33 7.74 2.75%
P/EPS 80.61 74.91 71.37 71.91 60.59 50.59 65.18 3.60%
EY 1.24 1.33 1.40 1.39 1.65 1.98 1.53 -3.43%
DY 0.88 1.02 1.02 1.23 0.98 1.40 1.12 -3.93%
P/NAPS 9.42 8.13 6.67 4.95 4.83 4.48 5.19 10.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 11/05/11 19/05/10 13/05/09 21/05/08 03/05/07 -
Price 12.18 9.70 9.73 7.45 7.40 6.95 6.95 -
P/RPS 9.82 8.90 9.27 7.03 7.43 7.89 8.03 3.40%
P/EPS 86.89 73.85 78.91 73.18 62.71 54.51 67.61 4.26%
EY 1.15 1.35 1.27 1.37 1.59 1.83 1.48 -4.11%
DY 0.82 1.03 0.92 1.21 0.95 1.29 1.08 -4.48%
P/NAPS 10.15 8.02 7.37 5.03 5.00 4.83 5.39 11.11%

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