[AMWAY] YoY TTM 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- -3.52%
YoY- -25.27%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 822,135 742,306 716,683 675,574 664,478 586,730 283,167 19.42%
PBT 139,170 122,637 114,157 95,241 126,936 125,033 46,413 20.06%
Tax -37,946 -31,390 -32,349 -25,363 -33,406 -33,058 -12,912 19.66%
NP 101,224 91,247 81,808 69,878 93,530 91,975 33,501 20.21%
-
NP to SH 101,211 91,298 81,750 69,892 93,530 91,975 33,501 20.21%
-
Tax Rate 27.27% 25.60% 28.34% 26.63% 26.32% 26.44% 27.82% -
Total Cost 720,911 651,059 634,875 605,696 570,948 494,755 249,666 19.31%
-
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 102,741 110,120 108,472 82,308 85,477 95,341 24,657 26.82%
Div Payout % 101.51% 120.62% 132.69% 117.77% 91.39% 103.66% 73.60% -
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 12.31% 12.29% 11.41% 10.34% 14.08% 15.68% 11.83% -
ROE 51.31% 45.90% 37.65% 28.53% 38.43% 38.84% 15.79% -
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 500.13 451.56 435.65 408.10 404.13 356.79 172.21 19.42%
EPS 61.57 55.54 49.69 42.22 56.88 55.93 20.37 20.22%
DPS 62.50 67.00 66.00 50.00 52.00 58.00 15.00 26.82%
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 500.13 451.56 435.98 410.97 404.22 356.92 172.26 19.42%
EPS 61.57 55.54 49.73 42.52 56.90 55.95 20.38 20.21%
DPS 62.50 67.00 65.99 50.07 52.00 58.00 15.00 26.82%
NAPS 1.20 1.21 1.321 1.4904 1.4803 1.4405 1.2904 -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 2.26 2.18 2.02 1.79 1.77 1.81 3.89 -8.64%
P/EPS 18.35 17.72 17.71 17.34 12.57 11.53 32.89 -9.25%
EY 5.45 5.64 5.65 5.77 7.96 8.67 3.04 10.20%
DY 5.53 6.81 7.50 6.83 7.27 8.99 2.24 16.23%
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 2.44 2.15 2.23 1.83 1.83 1.95 4.04 -8.05%
P/EPS 19.78 17.47 19.58 17.65 13.01 12.43 34.11 -8.67%
EY 5.05 5.73 5.11 5.67 7.69 8.05 2.93 9.48%
DY 5.13 6.91 6.78 6.71 7.03 8.35 2.16 15.49%
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