[AMWAY] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.07%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 584,251 574,752 534,340 569,272 723,660 582,811 584,234 0.00%
PBT 120,312 111,641 96,178 94,340 111,818 88,990 85,849 25.15%
Tax -32,400 -30,430 -26,992 -26,724 -31,253 -25,022 -24,153 21.56%
NP 87,912 81,210 69,186 67,616 80,565 63,968 61,696 26.54%
-
NP to SH 87,912 81,210 69,186 67,616 80,565 63,968 61,696 26.54%
-
Tax Rate 26.93% 27.26% 28.06% 28.33% 27.95% 28.12% 28.13% -
Total Cost 496,339 493,541 465,154 501,656 643,095 518,843 522,538 -3.36%
-
Net Worth 225,204 238,371 220,316 212,122 203,837 195,635 215,333 3.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 92,876 104,116 49,324 49,330 98,630 86,309 98,625 -3.91%
Div Payout % 105.65% 128.21% 71.29% 72.96% 122.42% 134.93% 159.86% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 225,204 238,371 220,316 212,122 203,837 195,635 215,333 3.02%
NOSH 164,382 164,394 164,415 164,435 164,384 164,460 164,376 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.05% 14.13% 12.95% 11.88% 11.13% 10.98% 10.56% -
ROE 39.04% 34.07% 31.40% 31.88% 39.52% 32.70% 28.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 355.42 349.62 324.99 346.20 440.22 354.51 355.42 0.00%
EPS 53.48 49.40 42.08 41.12 49.01 38.91 37.53 26.54%
DPS 56.50 63.33 30.00 30.00 60.00 52.50 60.00 -3.91%
NAPS 1.37 1.45 1.34 1.29 1.24 1.19 1.31 3.02%
Adjusted Per Share Value based on latest NOSH - 164,435
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 355.38 349.61 325.02 346.27 440.18 354.51 355.37 0.00%
EPS 53.47 49.40 42.08 41.13 49.01 38.91 37.53 26.53%
DPS 56.49 63.33 30.00 30.01 59.99 52.50 59.99 -3.91%
NAPS 1.3699 1.4499 1.3401 1.2903 1.2399 1.19 1.3098 3.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.30 6.75 6.85 6.70 6.55 6.50 6.40 -
P/RPS 1.77 1.93 2.11 1.94 1.49 1.83 1.80 -1.11%
P/EPS 11.78 13.66 16.28 16.29 13.36 16.71 17.05 -21.79%
EY 8.49 7.32 6.14 6.14 7.48 5.99 5.86 27.95%
DY 8.97 9.38 4.38 4.48 9.16 8.08 9.38 -2.92%
P/NAPS 4.60 4.66 5.11 5.19 5.28 5.46 4.89 -3.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 20/08/07 03/05/07 12/02/07 20/11/06 03/08/06 -
Price 6.70 6.55 6.70 6.95 6.60 6.50 6.35 -
P/RPS 1.89 1.87 2.06 2.01 1.50 1.83 1.79 3.68%
P/EPS 12.53 13.26 15.92 16.90 13.47 16.71 16.92 -18.10%
EY 7.98 7.54 6.28 5.92 7.43 5.99 5.91 22.09%
DY 8.43 9.67 4.48 4.32 9.09 8.08 9.45 -7.31%
P/NAPS 4.89 4.52 5.00 5.39 5.32 5.46 4.85 0.54%

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