[AMWAY] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	631,481	575,904	579,188	584,251	574,752	534,340	569,272	7.13%
YoY %	9.65%	-0.57%	-0.87%	1.65%	7.56%	-6.14%	-	-
Horiz. %	110.93%	101.16%	101.74%	102.63%	100.96%	93.86%	100.00%	-
PBT	131,944	115,364	113,224	120,312	111,641	96,178	94,340	24.98%
YoY %	14.37%	1.89%	-5.89%	7.77%	16.08%	1.95%	-	-
Horiz. %	139.86%	122.29%	120.02%	127.53%	118.34%	101.95%	100.00%	-
Tax	-34,336	-29,906	-29,356	-32,400	-30,430	-26,992	-26,724	18.13%
YoY %	-14.81%	-1.87%	9.40%	-6.47%	-12.74%	-1.00%	-	-
Horiz. %	128.48%	111.91%	109.85%	121.24%	113.87%	101.00%	100.00%	-
NP	97,608	85,458	83,868	87,912	81,210	69,186	67,616	27.64%
YoY %	14.22%	1.90%	-4.60%	8.25%	17.38%	2.32%	-	-
Horiz. %	144.36%	126.39%	124.04%	130.02%	120.10%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,608	85,458	83,868	87,912	81,210	69,186	67,616	27.64%
YoY %	14.22%	1.90%	-4.60%	8.25%	17.38%	2.32%	-	-
Horiz. %	144.36%	126.39%	124.04%	130.02%	120.10%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.02%	25.92%	25.93%	26.93%	27.26%	28.06%	28.33%	-
YoY %	0.39%	-0.04%	-3.71%	-1.21%	-2.85%	-0.95%	-	-
Horiz. %	91.85%	91.49%	91.53%	95.06%	96.22%	99.05%	100.00%	-
Total Cost	533,873	490,446	495,320	496,339	493,541	465,154	501,656	4.22%
YoY %	8.85%	-0.98%	-0.21%	0.57%	6.10%	-7.28%	-	-
Horiz. %	106.42%	97.77%	98.74%	98.94%	98.38%	92.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,323	246,608	236,803	225,204	238,371	220,316	212,122	16.33%
YoY %	7.99%	4.14%	5.15%	-5.52%	8.20%	3.86%	-	-
Horiz. %	125.55%	116.26%	111.64%	106.17%	112.37%	103.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	103,022	59,185	59,200	92,876	104,116	49,324	49,330	63.16%
YoY %	74.07%	-0.03%	-36.26%	-10.80%	111.09%	-0.01%	-	-
Horiz. %	208.84%	119.98%	120.01%	188.27%	211.06%	99.99%	100.00%	-
Div Payout %	105.55%	69.26%	70.59%	105.65%	128.21%	71.29%	72.96%	-
YoY %	52.40%	-1.88%	-33.19%	-17.60%	79.84%	-2.29%	-	-
Horiz. %	144.67%	94.93%	96.75%	144.81%	175.73%	97.71%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	266,323	246,608	236,803	225,204	238,371	220,316	212,122	16.33%
YoY %	7.99%	4.14%	5.15%	-5.52%	8.20%	3.86%	-	-
Horiz. %	125.55%	116.26%	111.64%	106.17%	112.37%	103.86%	100.00%	-
NOSH	164,397	164,405	164,447	164,382	164,394	164,415	164,435	-0.01%
YoY %	-0.00%	-0.03%	0.04%	-0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.98%	99.98%	100.01%	99.97%	99.98%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.46%	14.84%	14.48%	15.05%	14.13%	12.95%	11.88%	-
YoY %	4.18%	2.49%	-3.79%	6.51%	9.11%	9.01%	-	-
Horiz. %	130.13%	124.92%	121.89%	126.68%	118.94%	109.01%	100.00%	-
ROE	36.65%	34.65%	35.42%	39.04%	34.07%	31.40%	31.88%	-
YoY %	5.77%	-2.17%	-9.27%	14.59%	8.50%	-1.51%	-	-
Horiz. %	114.96%	108.69%	111.10%	122.46%	106.87%	98.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	384.12	350.29	352.20	355.42	349.62	324.99	346.20	7.15%
YoY %	9.66%	-0.54%	-0.91%	1.66%	7.58%	-6.13%	-	-
Horiz. %	110.95%	101.18%	101.73%	102.66%	100.99%	93.87%	100.00%	-
EPS	59.37	51.98	51.00	53.48	49.40	42.08	41.12	27.65%
YoY %	14.22%	1.92%	-4.64%	8.26%	17.40%	2.33%	-	-
Horiz. %	144.38%	126.41%	124.03%	130.06%	120.14%	102.33%	100.00%	-
DPS	62.67	36.00	36.00	56.50	63.33	30.00	30.00	63.19%
YoY %	74.08%	0.00%	-36.28%	-10.78%	111.10%	0.00%	-	-
Horiz. %	208.90%	120.00%	120.00%	188.33%	211.10%	100.00%	100.00%	-
NAPS	1.62	1.50	1.44	1.37	1.45	1.34	1.29	16.35%
YoY %	8.00%	4.17%	5.11%	-5.52%	8.21%	3.88%	-	-
Horiz. %	125.58%	116.28%	111.63%	106.20%	112.40%	103.88%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,357
RPS	384.15	350.34	352.33	355.41	349.64	325.05	346.30	7.13%
YoY %	9.65%	-0.56%	-0.87%	1.65%	7.56%	-6.14%	-	-
Horiz. %	110.93%	101.17%	101.74%	102.63%	100.96%	93.86%	100.00%	-
EPS	59.38	51.99	51.02	53.48	49.40	42.09	41.13	27.65%
YoY %	14.21%	1.90%	-4.60%	8.26%	17.37%	2.33%	-	-
Horiz. %	144.37%	126.40%	124.05%	130.03%	120.11%	102.33%	100.00%	-
DPS	62.67	36.00	36.01	56.50	63.34	30.01	30.01	63.15%
YoY %	74.08%	-0.03%	-36.27%	-10.80%	111.06%	0.00%	-	-
Horiz. %	208.83%	119.96%	119.99%	188.27%	211.06%	100.00%	100.00%	-
NAPS	1.6201	1.5002	1.4405	1.37	1.4501	1.3402	1.2904	16.33%
YoY %	7.99%	4.14%	5.15%	-5.52%	8.20%	3.86%	-	-
Horiz. %	125.55%	116.26%	111.63%	106.17%	112.38%	103.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.75	6.75	6.45	6.30	6.75	6.85	6.70	-
P/RPS	1.76	1.93	1.83	1.77	1.93	2.11	1.94	-6.26%
YoY %	-8.81%	5.46%	3.39%	-8.29%	-8.53%	8.76%	-	-
Horiz. %	90.72%	99.48%	94.33%	91.24%	99.48%	108.76%	100.00%	-
P/EPS	11.37	12.99	12.65	11.78	13.66	16.28	16.29	-21.26%
YoY %	-12.47%	2.69%	7.39%	-13.76%	-16.09%	-0.06%	-	-
Horiz. %	69.80%	79.74%	77.66%	72.31%	83.86%	99.94%	100.00%	-
EY	8.80	7.70	7.91	8.49	7.32	6.14	6.14	27.03%
YoY %	14.29%	-2.65%	-6.83%	15.98%	19.22%	0.00%	-	-
Horiz. %	143.32%	125.41%	128.83%	138.27%	119.22%	100.00%	100.00%	-
DY	9.28	5.33	5.58	8.97	9.38	4.38	4.48	62.28%
YoY %	74.11%	-4.48%	-37.79%	-4.37%	114.16%	-2.23%	-	-
Horiz. %	207.14%	118.97%	124.55%	200.22%	209.38%	97.77%	100.00%	-
P/NAPS	4.17	4.50	4.48	4.60	4.66	5.11	5.19	-13.53%
YoY %	-7.33%	0.45%	-2.61%	-1.29%	-8.81%	-1.54%	-	-
Horiz. %	80.35%	86.71%	86.32%	88.63%	89.79%	98.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	10/11/08	30/07/08	21/05/08	25/02/08	19/11/07	20/08/07	03/05/07	-
Price	6.60	6.90	6.95	6.70	6.55	6.70	6.95	-
P/RPS	1.72	1.97	1.97	1.89	1.87	2.06	2.01	-9.84%
YoY %	-12.69%	0.00%	4.23%	1.07%	-9.22%	2.49%	-	-
Horiz. %	85.57%	98.01%	98.01%	94.03%	93.03%	102.49%	100.00%	-
P/EPS	11.12	13.27	13.63	12.53	13.26	15.92	16.90	-24.29%
YoY %	-16.20%	-2.64%	8.78%	-5.51%	-16.71%	-5.80%	-	-
Horiz. %	65.80%	78.52%	80.65%	74.14%	78.46%	94.20%	100.00%	-
EY	9.00	7.53	7.34	7.98	7.54	6.28	5.92	32.11%
YoY %	19.52%	2.59%	-8.02%	5.84%	20.06%	6.08%	-	-
Horiz. %	152.03%	127.20%	123.99%	134.80%	127.36%	106.08%	100.00%	-
DY	9.49	5.22	5.18	8.43	9.67	4.48	4.32	68.74%
YoY %	81.80%	0.77%	-38.55%	-12.82%	115.85%	3.70%	-	-
Horiz. %	219.68%	120.83%	119.91%	195.14%	223.84%	103.70%	100.00%	-
P/NAPS	4.07	4.60	4.83	4.89	4.52	5.00	5.39	-17.03%
YoY %	-11.52%	-4.76%	-1.23%	8.19%	-9.60%	-7.24%	-	-
Horiz. %	75.51%	85.34%	89.61%	90.72%	83.86%	92.76%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More