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

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	822,135	742,306	716,683	675,574	664,478	586,730	283,167	19.42%
YoY %	10.75%	3.58%	6.09%	1.67%	13.25%	107.20%	-	-
Horiz. %	290.34%	262.14%	253.10%	238.58%	234.66%	207.20%	100.00%	-
PBT	139,170	122,637	114,157	95,241	126,936	125,033	46,413	20.06%
YoY %	13.48%	7.43%	19.86%	-24.97%	1.52%	169.39%	-	-
Horiz. %	299.85%	264.23%	245.96%	205.20%	273.49%	269.39%	100.00%	-
Tax	-37,946	-31,390	-32,349	-25,363	-33,406	-33,058	-12,912	19.66%
YoY %	-20.89%	2.96%	-27.54%	24.08%	-1.05%	-156.03%	-	-
Horiz. %	293.88%	243.11%	250.53%	196.43%	258.72%	256.03%	100.00%	-
NP	101,224	91,247	81,808	69,878	93,530	91,975	33,501	20.21%
YoY %	10.93%	11.54%	17.07%	-25.29%	1.69%	174.54%	-	-
Horiz. %	302.15%	272.37%	244.20%	208.58%	279.19%	274.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,211	91,298	81,750	69,892	93,530	91,975	33,501	20.21%
YoY %	10.86%	11.68%	16.97%	-25.27%	1.69%	174.54%	-	-
Horiz. %	302.11%	272.52%	244.02%	208.63%	279.19%	274.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.27%	25.60%	28.34%	26.63%	26.32%	26.44%	27.82%	-
YoY %	6.52%	-9.67%	6.42%	1.18%	-0.45%	-4.96%	-	-
Horiz. %	98.02%	92.02%	101.87%	95.72%	94.61%	95.04%	100.00%	-
Total Cost	720,911	651,059	634,875	605,696	570,948	494,755	249,666	19.31%
YoY %	10.73%	2.55%	4.82%	6.09%	15.40%	98.17%	-	-
Horiz. %	288.75%	260.77%	254.29%	242.60%	228.68%	198.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,262	198,906	217,152	244,999	243,347	236,803	212,122	-1.20%
YoY %	-0.83%	-8.40%	-11.37%	0.68%	2.76%	11.64%	-	-
Horiz. %	92.99%	93.77%	102.37%	115.50%	114.72%	111.64%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	102,741	110,120	108,472	82,308	85,477	95,341	24,657	26.82%
YoY %	-6.70%	1.52%	31.79%	-3.71%	-10.35%	286.67%	-	-
Horiz. %	416.68%	446.61%	439.92%	333.81%	346.66%	386.67%	100.00%	-
Div Payout %	101.51%	120.62%	132.69%	117.77%	91.39%	103.66%	73.60%	-
YoY %	-15.84%	-9.10%	12.67%	28.87%	-11.84%	40.84%	-	-
Horiz. %	137.92%	163.89%	180.29%	160.01%	124.17%	140.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	197,262	198,906	217,152	244,999	243,347	236,803	212,122	-1.20%
YoY %	-0.83%	-8.40%	-11.37%	0.68%	2.76%	11.64%	-	-
Horiz. %	92.99%	93.77%	102.37%	115.50%	114.72%	111.64%	100.00%	-
NOSH	164,385	164,385	164,509	165,540	164,423	164,447	164,435	-0.00%
YoY %	0.00%	-0.08%	-0.62%	0.68%	-0.01%	0.01%	-	-
Horiz. %	99.97%	99.97%	100.05%	100.67%	99.99%	100.01%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	12.31%	12.29%	11.41%	10.34%	14.08%	15.68%	11.83%	-
YoY %	0.16%	7.71%	10.35%	-26.56%	-10.20%	32.54%	-	-
Horiz. %	104.06%	103.89%	96.45%	87.40%	119.02%	132.54%	100.00%	-
ROE	51.31%	45.90%	37.65%	28.53%	38.43%	38.84%	15.79%	-
YoY %	11.79%	21.91%	31.97%	-25.76%	-1.06%	145.98%	-	-
Horiz. %	324.95%	290.69%	238.44%	180.68%	243.38%	245.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	500.13	451.56	435.65	408.10	404.13	356.79	172.21	19.42%
YoY %	10.76%	3.65%	6.75%	0.98%	13.27%	107.18%	-	-
Horiz. %	290.42%	262.21%	252.98%	236.98%	234.67%	207.18%	100.00%	-
EPS	61.57	55.54	49.69	42.22	56.88	55.93	20.37	20.22%
YoY %	10.86%	11.77%	17.69%	-25.77%	1.70%	174.57%	-	-
Horiz. %	302.26%	272.66%	243.94%	207.27%	279.23%	274.57%	100.00%	-
DPS	62.50	67.00	66.00	50.00	52.00	58.00	15.00	26.82%
YoY %	-6.72%	1.52%	32.00%	-3.85%	-10.34%	286.67%	-	-
Horiz. %	416.67%	446.67%	440.00%	333.33%	346.67%	386.67%	100.00%	-
NAPS	1.20	1.21	1.32	1.48	1.48	1.44	1.29	-1.19%
YoY %	-0.83%	-8.33%	-10.81%	0.00%	2.78%	11.63%	-	-
Horiz. %	93.02%	93.80%	102.33%	114.73%	114.73%	111.63%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 165,540
RPS	500.08	451.52	435.94	410.93	404.18	356.89	172.24	19.42%
YoY %	10.75%	3.57%	6.09%	1.67%	13.25%	107.21%	-	-
Horiz. %	290.34%	262.15%	253.10%	238.58%	234.66%	207.21%	100.00%	-
EPS	61.56	55.53	49.73	42.51	56.89	55.95	20.38	20.21%
YoY %	10.86%	11.66%	16.98%	-25.28%	1.68%	174.53%	-	-
Horiz. %	302.06%	272.47%	244.01%	208.59%	279.15%	274.53%	100.00%	-
DPS	62.49	66.98	65.98	50.07	51.99	57.99	15.00	26.82%
YoY %	-6.70%	1.52%	31.78%	-3.69%	-10.35%	286.60%	-	-
Horiz. %	416.60%	446.53%	439.87%	333.80%	346.60%	386.60%	100.00%	-
NAPS	1.1999	1.2099	1.3209	1.4903	1.4802	1.4404	1.2903	-1.20%
YoY %	-0.83%	-8.40%	-11.37%	0.68%	2.76%	11.63%	-	-
Horiz. %	92.99%	93.77%	102.37%	115.50%	114.72%	111.63%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	3.67%	7.92%	12.85%	1.13%	-2.21%	-53.47%	-	-
Horiz. %	58.10%	56.04%	51.93%	46.02%	45.50%	46.53%	100.00%	-
P/EPS	18.35	17.72	17.71	17.34	12.57	11.53	32.89	-9.25%
YoY %	3.56%	0.06%	2.13%	37.95%	9.02%	-64.94%	-	-
Horiz. %	55.79%	53.88%	53.85%	52.72%	38.22%	35.06%	100.00%	-
EY	5.45	5.64	5.65	5.77	7.96	8.67	3.04	10.20%
YoY %	-3.37%	-0.18%	-2.08%	-27.51%	-8.19%	185.20%	-	-
Horiz. %	179.28%	185.53%	185.86%	189.80%	261.84%	285.20%	100.00%	-
DY	5.53	6.81	7.50	6.83	7.27	8.99	2.24	16.23%
YoY %	-18.80%	-9.20%	9.81%	-6.05%	-19.13%	301.34%	-	-
Horiz. %	246.88%	304.02%	334.82%	304.91%	324.55%	401.34%	100.00%	-
P/NAPS	9.42	8.13	6.67	4.95	4.83	4.48	5.19	10.43%
YoY %	15.87%	21.89%	34.75%	2.48%	7.81%	-13.68%	-	-
Horiz. %	181.50%	156.65%	128.52%	95.38%	93.06%	86.32%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	13.49%	-3.59%	21.86%	0.00%	-6.15%	-51.73%	-	-
Horiz. %	60.40%	53.22%	55.20%	45.30%	45.30%	48.27%	100.00%	-
P/EPS	19.78	17.47	19.58	17.65	13.01	12.43	34.11	-8.67%
YoY %	13.22%	-10.78%	10.93%	35.66%	4.67%	-63.56%	-	-
Horiz. %	57.99%	51.22%	57.40%	51.74%	38.14%	36.44%	100.00%	-
EY	5.05	5.73	5.11	5.67	7.69	8.05	2.93	9.48%
YoY %	-11.87%	12.13%	-9.88%	-26.27%	-4.47%	174.74%	-	-
Horiz. %	172.35%	195.56%	174.40%	193.52%	262.46%	274.74%	100.00%	-
DY	5.13	6.91	6.78	6.71	7.03	8.35	2.16	15.49%
YoY %	-25.76%	1.92%	1.04%	-4.55%	-15.81%	286.57%	-	-
Horiz. %	237.50%	319.91%	313.89%	310.65%	325.46%	386.57%	100.00%	-
P/NAPS	10.15	8.02	7.37	5.03	5.00	4.83	5.39	11.11%
YoY %	26.56%	8.82%	46.52%	0.60%	3.52%	-10.39%	-	-
Horiz. %	188.31%	148.79%	136.73%	93.32%	92.76%	89.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos