[AMWAY] QoQ Cumulative 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- 71.33%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 317,130 163,817 645,458 473,611 287,952 144,797 584,251 -33.48%
PBT 48,195 25,993 129,249 98,958 57,682 28,306 120,312 -45.68%
Tax -12,517 -6,591 -34,154 -25,752 -14,953 -7,339 -32,400 -46.98%
NP 35,678 19,402 95,095 73,206 42,729 20,967 87,912 -45.21%
-
NP to SH 35,678 19,402 95,095 73,206 42,729 20,967 87,912 -45.21%
-
Tax Rate 25.97% 25.36% 26.42% 26.02% 25.92% 25.93% 26.93% -
Total Cost 281,452 144,415 550,363 400,405 245,223 123,830 496,339 -31.51%
-
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 23,018 11,509 88,766 77,266 29,592 14,800 92,876 -60.57%
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 13.91% 7.97% 40.45% 27.49% 17.33% 8.85% 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 192.88 99.63 392.66 288.09 175.15 88.05 355.42 -33.49%
EPS 21.70 11.80 57.85 44.53 25.99 12.75 53.48 -45.22%
DPS 14.00 7.00 54.00 47.00 18.00 9.00 56.50 -60.58%
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 192.90 99.65 392.61 288.08 175.15 88.08 355.38 -33.48%
EPS 21.70 11.80 57.84 44.53 25.99 12.75 53.47 -45.21%
DPS 14.00 7.00 53.99 47.00 18.00 9.00 56.49 -60.57%
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 3.71 7.18 1.76 2.34 3.85 7.33 1.77 63.85%
P/EPS 32.95 60.59 11.93 15.16 25.97 50.59 11.78 98.64%
EY 3.03 1.65 8.38 6.60 3.85 1.98 8.49 -49.71%
DY 1.96 0.98 7.83 6.96 2.67 1.40 8.97 -63.75%
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 3.78 7.43 1.81 2.29 3.94 7.89 1.89 58.80%
P/EPS 33.64 62.71 12.27 14.82 26.55 54.51 12.53 93.28%
EY 2.97 1.59 8.15 6.75 3.77 1.83 7.98 -48.29%
DY 1.92 0.95 7.61 7.12 2.61 1.29 8.43 -62.73%
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