[AMWAY] YoY 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- -20.04%
YoY- -25.17%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Revenue 205,429 182,375 184,104 171,898 171,847 153,187 144,635 5.76%
PBT 38,250 33,552 28,015 22,333 30,291 36,581 24,603 7.30%
Tax -12,055 -8,653 -9,707 -5,953 -8,402 -9,577 -6,907 9.30%
NP 26,195 24,899 18,308 16,380 21,889 27,004 17,696 6.46%
-
NP to SH 26,238 24,934 18,316 16,380 21,889 27,004 17,696 6.49%
-
Tax Rate 31.52% 25.79% 34.65% 26.66% 27.74% 26.18% 28.07% -
Total Cost 179,234 157,476 165,796 155,518 149,958 126,183 126,939 5.66%
-
Net Worth 228,496 192,331 210,453 238,463 234,994 225,170 195,708 2.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/06 CAGR
Div 53,425 14,794 14,797 11,512 11,503 14,792 12,334 26.39%
Div Payout % 203.62% 59.34% 80.79% 70.28% 52.55% 54.78% 69.70% -
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 228,496 192,331 210,453 238,463 234,994 225,170 195,708 2.50%
NOSH 164,385 164,385 164,416 164,457 164,331 164,357 164,460 -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 12.75% 13.65% 9.94% 9.53% 12.74% 17.63% 12.23% -
ROE 11.48% 12.96% 8.70% 6.87% 9.31% 11.99% 9.04% -
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 124.97 110.94 111.97 104.52 104.57 93.20 87.94 5.77%
EPS 15.94 15.15 11.14 9.96 13.32 16.43 10.76 6.48%
DPS 32.50 9.00 9.00 7.00 7.00 9.00 7.50 26.40%
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 124.97 110.94 112.00 104.57 104.54 93.19 87.99 5.76%
EPS 15.94 15.15 11.14 9.96 13.32 16.43 10.76 6.48%
DPS 32.50 9.00 9.00 7.00 7.00 9.00 7.50 26.40%
NAPS 1.39 1.17 1.2802 1.4506 1.4295 1.3698 1.1905 2.50%
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 9.60 8.35 7.41 6.98 6.60 6.76 7.39 4.26%
P/EPS 75.18 61.05 74.51 73.29 51.80 38.34 60.41 3.55%
EY 1.33 1.64 1.34 1.36 1.93 2.61 1.66 -3.47%
DY 2.71 0.97 1.08 0.96 1.01 1.43 1.15 14.68%
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 8.85 8.83 7.41 7.04 6.79 7.19 7.39 2.92%
P/EPS 69.29 64.61 74.51 73.90 53.30 40.78 60.41 2.21%
EY 1.44 1.55 1.34 1.35 1.88 2.45 1.66 -2.24%
DY 2.94 0.92 1.08 0.95 0.99 1.34 1.15 16.18%
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