[AMWAY] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 35.69%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 219,119 237,566 224,159 211,518 191,500 174,874 185,659 2.79%
PBT 32,632 45,720 35,637 34,421 28,801 28,346 41,276 -3.83%
Tax -7,614 -12,448 -9,005 -8,648 -7,295 -7,861 -10,799 -5.65%
NP 25,018 33,272 26,632 25,773 21,506 20,485 30,477 -3.23%
-
NP to SH 25,019 33,272 26,644 25,776 21,506 20,485 30,477 -3.23%
-
Tax Rate 23.33% 27.23% 25.27% 25.12% 25.33% 27.73% 26.16% -
Total Cost 194,101 204,294 197,527 185,745 169,994 154,389 155,182 3.79%
-
Net Worth 225,208 221,920 218,632 231,786 256,493 266,337 266,303 -2.75%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 16,438 16,438 16,438 64,111 64,123 44,389 47,671 -16.25%
Div Payout % 65.70% 49.41% 61.70% 248.72% 298.17% 216.69% 156.42% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 225,208 221,920 218,632 231,786 256,493 266,337 266,303 -2.75%
NOSH 164,385 164,385 164,385 164,387 164,418 164,406 164,385 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.42% 14.01% 11.88% 12.18% 11.23% 11.71% 16.42% -
ROE 11.11% 14.99% 12.19% 11.12% 8.38% 7.69% 11.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.30 144.52 136.36 128.67 116.47 106.37 112.94 2.79%
EPS 15.22 20.24 16.20 15.68 13.08 12.46 18.54 -3.23%
DPS 10.00 10.00 10.00 39.00 39.00 27.00 29.00 -16.25%
NAPS 1.37 1.35 1.33 1.41 1.56 1.62 1.62 -2.75%
Adjusted Per Share Value based on latest NOSH - 164,387
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.28 144.50 136.35 128.66 116.48 106.37 112.93 2.79%
EPS 15.22 20.24 16.21 15.68 13.08 12.46 18.54 -3.23%
DPS 10.00 10.00 10.00 39.00 39.00 27.00 29.00 -16.25%
NAPS 1.3699 1.3499 1.3299 1.4099 1.5602 1.6201 1.6199 -2.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 11.76 12.02 11.00 8.68 7.95 7.39 6.75 -
P/RPS 8.82 8.32 8.07 6.75 6.83 6.95 5.98 6.68%
P/EPS 77.27 59.39 67.87 55.36 60.78 59.31 36.41 13.35%
EY 1.29 1.68 1.47 1.81 1.65 1.69 2.75 -11.84%
DY 0.85 0.83 0.91 4.49 4.91 3.65 4.30 -23.66%
P/NAPS 8.58 8.90 8.27 6.16 5.10 4.56 4.17 12.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 07/11/13 14/11/12 16/11/11 15/11/10 17/11/09 10/11/08 -
Price 11.56 12.50 11.94 9.04 8.24 7.34 6.60 -
P/RPS 8.67 8.65 8.76 7.03 7.07 6.90 5.84 6.80%
P/EPS 75.95 61.76 73.67 57.65 63.00 58.91 35.60 13.45%
EY 1.32 1.62 1.36 1.73 1.59 1.70 2.81 -11.82%
DY 0.87 0.80 0.84 4.31 4.73 3.68 4.39 -23.63%
P/NAPS 8.44 9.26 8.98 6.41 5.28 4.53 4.07 12.91%

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