[AMWAY] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.22%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 634,260 655,268 645,458 631,481 575,904 579,188 584,251 5.63%
PBT 96,390 103,972 129,249 131,944 115,364 113,224 120,312 -13.75%
Tax -25,034 -26,364 -34,154 -34,336 -29,906 -29,356 -32,400 -15.81%
NP 71,356 77,608 95,095 97,608 85,458 83,868 87,912 -12.99%
-
NP to SH 71,356 77,608 95,095 97,608 85,458 83,868 87,912 -12.99%
-
Tax Rate 25.97% 25.36% 26.42% 26.02% 25.92% 25.93% 26.93% -
Total Cost 562,904 577,660 550,363 533,873 490,446 495,320 496,339 8.76%
-
Net Worth 256,486 243,347 235,066 266,323 246,608 236,803 225,204 9.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 46,036 46,038 88,766 103,022 59,185 59,200 92,876 -37.39%
Div Payout % 64.52% 59.32% 93.34% 105.55% 69.26% 70.59% 105.65% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 256,486 243,347 235,066 266,323 246,608 236,803 225,204 9.06%
NOSH 164,414 164,423 164,382 164,397 164,405 164,447 164,382 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.25% 11.84% 14.73% 15.46% 14.84% 14.48% 15.05% -
ROE 27.82% 31.89% 40.45% 36.65% 34.65% 35.42% 39.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 385.77 398.52 392.66 384.12 350.29 352.20 355.42 5.61%
EPS 43.40 47.20 57.85 59.37 51.98 51.00 53.48 -13.00%
DPS 28.00 28.00 54.00 62.67 36.00 36.00 56.50 -37.40%
NAPS 1.56 1.48 1.43 1.62 1.50 1.44 1.37 9.05%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 385.80 398.58 392.61 384.11 350.31 352.30 355.38 5.63%
EPS 43.40 47.21 57.84 59.37 51.98 51.01 53.47 -12.99%
DPS 28.00 28.00 53.99 62.67 36.00 36.01 56.49 -37.39%
NAPS 1.5601 1.4802 1.4298 1.62 1.5001 1.4404 1.3699 9.06%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 7.15 7.15 6.90 6.75 6.75 6.45 6.30 -
P/RPS 1.85 1.79 1.76 1.76 1.93 1.83 1.77 2.99%
P/EPS 16.47 15.15 11.93 11.37 12.99 12.65 11.78 25.06%
EY 6.07 6.60 8.38 8.80 7.70 7.91 8.49 -20.05%
DY 3.92 3.92 7.83 9.28 5.33 5.58 8.97 -42.44%
P/NAPS 4.58 4.83 4.83 4.17 4.50 4.48 4.60 -0.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 13/05/09 23/02/09 10/11/08 30/07/08 21/05/08 25/02/08 -
Price 7.30 7.40 7.10 6.60 6.90 6.95 6.70 -
P/RPS 1.89 1.86 1.81 1.72 1.97 1.97 1.89 0.00%
P/EPS 16.82 15.68 12.27 11.12 13.27 13.63 12.53 21.71%
EY 5.95 6.38 8.15 9.00 7.53 7.34 7.98 -17.78%
DY 3.84 3.78 7.61 9.49 5.22 5.18 8.43 -40.82%
P/NAPS 4.68 5.00 4.97 4.07 4.60 4.83 4.89 -2.88%

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