[AMWAY] QoQ Cumulative 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
Cumulative Result
Revenue	473,611	287,952	144,797	584,251	431,064	267,170	142,318	122.41%
YoY %	64.48%	98.87%	-75.22%	35.54%	61.34%	87.73%	-	-
Horiz. %	332.78%	202.33%	101.74%	410.53%	302.89%	187.73%	100.00%	-
PBT	98,958	57,682	28,306	120,312	83,731	48,089	23,585	159.46%
YoY %	71.56%	103.78%	-76.47%	43.69%	74.12%	103.90%	-	-
Horiz. %	419.58%	244.57%	120.02%	510.12%	355.02%	203.90%	100.00%	-
Tax	-25,752	-14,953	-7,339	-32,400	-22,823	-13,496	-6,681	145.23%
YoY %	-72.22%	-103.75%	77.35%	-41.96%	-69.11%	-102.01%	-	-
Horiz. %	385.45%	223.81%	109.85%	484.96%	341.61%	202.01%	100.00%	-
NP	73,206	42,729	20,967	87,912	60,908	34,593	16,904	164.97%
YoY %	71.33%	103.79%	-76.15%	44.34%	76.07%	104.64%	-	-
Horiz. %	433.07%	252.77%	124.04%	520.07%	360.32%	204.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,206	42,729	20,967	87,912	60,908	34,593	16,904	164.97%
YoY %	71.33%	103.79%	-76.15%	44.34%	76.07%	104.64%	-	-
Horiz. %	433.07%	252.77%	124.04%	520.07%	360.32%	204.64%	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	400,405	245,223	123,830	496,339	370,156	232,577	125,414	116.36%
YoY %	63.28%	98.03%	-75.05%	34.09%	59.15%	85.45%	-	-
Horiz. %	319.27%	195.53%	98.74%	395.76%	295.15%	185.45%	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	77,266	29,592	14,800	92,876	78,087	24,662	12,332	238.72%
YoY %	161.10%	99.95%	-84.06%	18.94%	216.63%	99.98%	-	-
Horiz. %	626.55%	239.96%	120.01%	753.13%	633.21%	199.98%	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	27.49%	17.33%	8.85%	39.04%	25.55%	15.70%	7.97%	-
YoY %	58.63%	95.82%	-77.33%	52.80%	62.74%	96.99%	-	-
Horiz. %	344.92%	217.44%	111.04%	489.84%	320.58%	196.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	288.09	175.15	88.05	355.42	262.21	162.50	86.55	122.44%
YoY %	64.48%	98.92%	-75.23%	35.55%	61.36%	87.75%	-	-
Horiz. %	332.86%	202.37%	101.73%	410.65%	302.96%	187.75%	100.00%	-
EPS	44.53	25.99	12.75	53.48	37.05	21.04	10.28	165.02%
YoY %	71.34%	103.84%	-76.16%	44.35%	76.09%	104.67%	-	-
Horiz. %	433.17%	252.82%	124.03%	520.23%	360.41%	204.67%	100.00%	-
DPS	47.00	18.00	9.00	56.50	47.50	15.00	7.50	238.77%
YoY %	161.11%	100.00%	-84.07%	18.95%	216.67%	100.00%	-	-
Horiz. %	626.67%	240.00%	120.00%	753.33%	633.33%	200.00%	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	288.11	175.17	88.08	355.41	262.23	162.53	86.58	122.40%
YoY %	64.47%	98.88%	-75.22%	35.53%	61.34%	87.72%	-	-
Horiz. %	332.77%	202.32%	101.73%	410.50%	302.88%	187.72%	100.00%	-
EPS	44.53	25.99	12.75	53.48	37.05	21.04	10.28	165.02%
YoY %	71.34%	103.84%	-76.16%	44.35%	76.09%	104.67%	-	-
Horiz. %	433.17%	252.82%	124.03%	520.23%	360.41%	204.67%	100.00%	-
DPS	47.00	18.00	9.00	56.50	47.50	15.00	7.50	238.77%
YoY %	161.11%	100.00%	-84.07%	18.95%	216.67%	100.00%	-	-
Horiz. %	626.67%	240.00%	120.00%	753.33%	633.33%	200.00%	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	2.34	3.85	7.33	1.77	2.57	4.22	7.74	-54.85%
YoY %	-39.22%	-47.48%	314.12%	-31.13%	-39.10%	-45.48%	-	-
Horiz. %	30.23%	49.74%	94.70%	22.87%	33.20%	54.52%	100.00%	-
P/EPS	15.16	25.97	50.59	11.78	18.22	32.56	65.18	-62.07%
YoY %	-41.62%	-48.67%	329.46%	-35.35%	-44.04%	-50.05%	-	-
Horiz. %	23.26%	39.84%	77.62%	18.07%	27.95%	49.95%	100.00%	-
EY	6.60	3.85	1.98	8.49	5.49	3.07	1.53	164.28%
YoY %	71.43%	94.44%	-76.68%	54.64%	78.83%	100.65%	-	-
Horiz. %	431.37%	251.63%	129.41%	554.90%	358.82%	200.65%	100.00%	-
DY	6.96	2.67	1.40	8.97	7.04	2.19	1.12	236.88%
YoY %	160.67%	90.71%	-84.39%	27.41%	221.46%	95.54%	-	-
Horiz. %	621.43%	238.39%	125.00%	800.89%	628.57%	195.54%	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	2.29	3.94	7.89	1.89	2.50	4.12	8.03	-56.57%
YoY %	-41.88%	-50.06%	317.46%	-24.40%	-39.32%	-48.69%	-	-
Horiz. %	28.52%	49.07%	98.26%	23.54%	31.13%	51.31%	100.00%	-
P/EPS	14.82	26.55	54.51	12.53	17.68	31.84	67.61	-63.54%
YoY %	-44.18%	-51.29%	335.04%	-29.13%	-44.47%	-52.91%	-	-
Horiz. %	21.92%	39.27%	80.62%	18.53%	26.15%	47.09%	100.00%	-
EY	6.75	3.77	1.83	7.98	5.66	3.14	1.48	174.25%
YoY %	79.05%	106.01%	-77.07%	40.99%	80.25%	112.16%	-	-
Horiz. %	456.08%	254.73%	123.65%	539.19%	382.43%	212.16%	100.00%	-
DY	7.12	2.61	1.29	8.43	7.25	2.24	1.08	250.38%
YoY %	172.80%	102.33%	-84.70%	16.28%	223.66%	107.41%	-	-
Horiz. %	659.26%	241.67%	119.44%	780.56%	671.30%	207.41%	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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

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

HSI-HU8

0.075

0.00

128,593,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

SBH

0.32

+0.035

43,211,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,280,300

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

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

PPB

14.32

-0.10

67,200

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