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

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	317,130	163,817	645,458	473,611	287,952	144,797	584,251	-33.48%
YoY %	93.59%	-74.62%	36.28%	64.48%	98.87%	-75.22%	-	-
Horiz. %	54.28%	28.04%	110.48%	81.06%	49.29%	24.78%	100.00%	-
PBT	48,195	25,993	129,249	98,958	57,682	28,306	120,312	-45.68%
YoY %	85.42%	-79.89%	30.61%	71.56%	103.78%	-76.47%	-	-
Horiz. %	40.06%	21.60%	107.43%	82.25%	47.94%	23.53%	100.00%	-
Tax	-12,517	-6,591	-34,154	-25,752	-14,953	-7,339	-32,400	-46.98%
YoY %	-89.91%	80.70%	-32.63%	-72.22%	-103.75%	77.35%	-	-
Horiz. %	38.63%	20.34%	105.41%	79.48%	46.15%	22.65%	100.00%	-
NP	35,678	19,402	95,095	73,206	42,729	20,967	87,912	-45.21%
YoY %	83.89%	-79.60%	29.90%	71.33%	103.79%	-76.15%	-	-
Horiz. %	40.58%	22.07%	108.17%	83.27%	48.60%	23.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,678	19,402	95,095	73,206	42,729	20,967	87,912	-45.21%
YoY %	83.89%	-79.60%	29.90%	71.33%	103.79%	-76.15%	-	-
Horiz. %	40.58%	22.07%	108.17%	83.27%	48.60%	23.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	25.36%	26.42%	26.02%	25.92%	25.93%	26.93%	-
YoY %	2.41%	-4.01%	1.54%	0.39%	-0.04%	-3.71%	-	-
Horiz. %	96.44%	94.17%	98.11%	96.62%	96.25%	96.29%	100.00%	-
Total Cost	281,452	144,415	550,363	400,405	245,223	123,830	496,339	-31.51%
YoY %	94.89%	-73.76%	37.45%	63.28%	98.03%	-75.05%	-	-
Horiz. %	56.71%	29.10%	110.88%	80.67%	49.41%	24.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,486	243,347	235,066	266,323	246,608	236,803	225,204	9.06%
YoY %	5.40%	3.52%	-11.74%	7.99%	4.14%	5.15%	-	-
Horiz. %	113.89%	108.06%	104.38%	118.26%	109.50%	105.15%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	23,018	11,509	88,766	77,266	29,592	14,800	92,876	-60.57%
YoY %	100.00%	-87.03%	14.88%	161.10%	99.95%	-84.06%	-	-
Horiz. %	24.78%	12.39%	95.57%	83.19%	31.86%	15.94%	100.00%	-
Div Payout %	64.52%	59.32%	93.34%	105.55%	69.26%	70.59%	105.65%	-
YoY %	8.77%	-36.45%	-11.57%	52.40%	-1.88%	-33.19%	-	-
Horiz. %	61.07%	56.15%	88.35%	99.91%	65.56%	66.81%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	256,486	243,347	235,066	266,323	246,608	236,803	225,204	9.06%
YoY %	5.40%	3.52%	-11.74%	7.99%	4.14%	5.15%	-	-
Horiz. %	113.89%	108.06%	104.38%	118.26%	109.50%	105.15%	100.00%	-
NOSH	164,414	164,423	164,382	164,397	164,405	164,447	164,382	0.01%
YoY %	-0.01%	0.02%	-0.01%	-0.00%	-0.03%	0.04%	-	-
Horiz. %	100.02%	100.02%	100.00%	100.01%	100.01%	100.04%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	11.25%	11.84%	14.73%	15.46%	14.84%	14.48%	15.05%	-
YoY %	-4.98%	-19.62%	-4.72%	4.18%	2.49%	-3.79%	-	-
Horiz. %	74.75%	78.67%	97.87%	102.72%	98.60%	96.21%	100.00%	-
ROE	13.91%	7.97%	40.45%	27.49%	17.33%	8.85%	39.04%	-
YoY %	74.53%	-80.30%	47.14%	58.63%	95.82%	-77.33%	-	-
Horiz. %	35.63%	20.41%	103.61%	70.41%	44.39%	22.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	192.88	99.63	392.66	288.09	175.15	88.05	355.42	-33.49%
YoY %	93.60%	-74.63%	36.30%	64.48%	98.92%	-75.23%	-	-
Horiz. %	54.27%	28.03%	110.48%	81.06%	49.28%	24.77%	100.00%	-
EPS	21.70	11.80	57.85	44.53	25.99	12.75	53.48	-45.22%
YoY %	83.90%	-79.60%	29.91%	71.34%	103.84%	-76.16%	-	-
Horiz. %	40.58%	22.06%	108.17%	83.26%	48.60%	23.84%	100.00%	-
DPS	14.00	7.00	54.00	47.00	18.00	9.00	56.50	-60.58%
YoY %	100.00%	-87.04%	14.89%	161.11%	100.00%	-84.07%	-	-
Horiz. %	24.78%	12.39%	95.58%	83.19%	31.86%	15.93%	100.00%	-
NAPS	1.56	1.48	1.43	1.62	1.50	1.44	1.37	9.05%
YoY %	5.41%	3.50%	-11.73%	8.00%	4.17%	5.11%	-	-
Horiz. %	113.87%	108.03%	104.38%	118.25%	109.49%	105.11%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,385
RPS	192.90	99.65	392.61	288.08	175.15	88.08	355.38	-33.48%
YoY %	93.58%	-74.62%	36.29%	64.48%	98.85%	-75.22%	-	-
Horiz. %	54.28%	28.04%	110.48%	81.06%	49.29%	24.78%	100.00%	-
EPS	21.70	11.80	57.84	44.53	25.99	12.75	53.47	-45.21%
YoY %	83.90%	-79.60%	29.89%	71.34%	103.84%	-76.15%	-	-
Horiz. %	40.58%	22.07%	108.17%	83.28%	48.61%	23.85%	100.00%	-
DPS	14.00	7.00	53.99	47.00	18.00	9.00	56.49	-60.57%
YoY %	100.00%	-87.03%	14.87%	161.11%	100.00%	-84.07%	-	-
Horiz. %	24.78%	12.39%	95.57%	83.20%	31.86%	15.93%	100.00%	-
NAPS	1.5601	1.4802	1.4298	1.62	1.5001	1.4404	1.3699	9.06%
YoY %	5.40%	3.52%	-11.74%	7.99%	4.14%	5.15%	-	-
Horiz. %	113.88%	108.05%	104.37%	118.26%	109.50%	105.15%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-48.33%	307.95%	-24.79%	-39.22%	-47.48%	314.12%	-	-
Horiz. %	209.60%	405.65%	99.44%	132.20%	217.51%	414.12%	100.00%	-
P/EPS	32.95	60.59	11.93	15.16	25.97	50.59	11.78	98.64%
YoY %	-45.62%	407.88%	-21.31%	-41.62%	-48.67%	329.46%	-	-
Horiz. %	279.71%	514.35%	101.27%	128.69%	220.46%	429.46%	100.00%	-
EY	3.03	1.65	8.38	6.60	3.85	1.98	8.49	-49.71%
YoY %	83.64%	-80.31%	26.97%	71.43%	94.44%	-76.68%	-	-
Horiz. %	35.69%	19.43%	98.70%	77.74%	45.35%	23.32%	100.00%	-
DY	1.96	0.98	7.83	6.96	2.67	1.40	8.97	-63.75%
YoY %	100.00%	-87.48%	12.50%	160.67%	90.71%	-84.39%	-	-
Horiz. %	21.85%	10.93%	87.29%	77.59%	29.77%	15.61%	100.00%	-
P/NAPS	4.58	4.83	4.83	4.17	4.50	4.48	4.60	-0.29%
YoY %	-5.18%	0.00%	15.83%	-7.33%	0.45%	-2.61%	-	-
Horiz. %	99.57%	105.00%	105.00%	90.65%	97.83%	97.39%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-49.13%	310.50%	-20.96%	-41.88%	-50.06%	317.46%	-	-
Horiz. %	200.00%	393.12%	95.77%	121.16%	208.47%	417.46%	100.00%	-
P/EPS	33.64	62.71	12.27	14.82	26.55	54.51	12.53	93.28%
YoY %	-46.36%	411.08%	-17.21%	-44.18%	-51.29%	335.04%	-	-
Horiz. %	268.48%	500.48%	97.92%	118.28%	211.89%	435.04%	100.00%	-
EY	2.97	1.59	8.15	6.75	3.77	1.83	7.98	-48.29%
YoY %	86.79%	-80.49%	20.74%	79.05%	106.01%	-77.07%	-	-
Horiz. %	37.22%	19.92%	102.13%	84.59%	47.24%	22.93%	100.00%	-
DY	1.92	0.95	7.61	7.12	2.61	1.29	8.43	-62.73%
YoY %	102.11%	-87.52%	6.88%	172.80%	102.33%	-84.70%	-	-
Horiz. %	22.78%	11.27%	90.27%	84.46%	30.96%	15.30%	100.00%	-
P/NAPS	4.68	5.00	4.97	4.07	4.60	4.83	4.89	-2.88%
YoY %	-6.40%	0.60%	22.11%	-11.52%	-4.76%	-1.23%	-	-
Horiz. %	95.71%	102.25%	101.64%	83.23%	94.07%	98.77%	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