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

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.34%
YoY- 9.12%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 473,611 287,952 144,797 584,251 431,064 267,170 142,318 122.41%
PBT 98,958 57,682 28,306 120,312 83,731 48,089 23,585 159.46%
Tax -25,752 -14,953 -7,339 -32,400 -22,823 -13,496 -6,681 145.23%
NP 73,206 42,729 20,967 87,912 60,908 34,593 16,904 164.97%
-
NP to SH 73,206 42,729 20,967 87,912 60,908 34,593 16,904 164.97%
-
Tax Rate 26.02% 25.92% 25.93% 26.93% 27.26% 28.06% 28.33% -
Total Cost 400,405 245,223 123,830 496,339 370,156 232,577 125,414 116.36%
-
Net Worth 266,323 246,608 236,803 225,204 238,371 220,316 212,122 16.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 77,266 29,592 14,800 92,876 78,087 24,662 12,332 238.72%
Div Payout % 105.55% 69.26% 70.59% 105.65% 128.21% 71.29% 72.96% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 266,323 246,608 236,803 225,204 238,371 220,316 212,122 16.33%
NOSH 164,397 164,405 164,447 164,382 164,394 164,415 164,435 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.46% 14.84% 14.48% 15.05% 14.13% 12.95% 11.88% -
ROE 27.49% 17.33% 8.85% 39.04% 25.55% 15.70% 7.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 288.09 175.15 88.05 355.42 262.21 162.50 86.55 122.44%
EPS 44.53 25.99 12.75 53.48 37.05 21.04 10.28 165.02%
DPS 47.00 18.00 9.00 56.50 47.50 15.00 7.50 238.77%
NAPS 1.62 1.50 1.44 1.37 1.45 1.34 1.29 16.35%
Adjusted Per Share Value based on latest NOSH - 164,357
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 288.08 175.15 88.08 355.38 262.20 162.51 86.57 122.40%
EPS 44.53 25.99 12.75 53.47 37.05 21.04 10.28 165.02%
DPS 47.00 18.00 9.00 56.49 47.50 15.00 7.50 238.77%
NAPS 1.62 1.5001 1.4404 1.3699 1.4499 1.3401 1.2903 16.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 15.16 25.97 50.59 11.78 18.22 32.56 65.18 -62.07%
EY 6.60 3.85 1.98 8.49 5.49 3.07 1.53 164.28%
DY 6.96 2.67 1.40 8.97 7.04 2.19 1.12 236.88%
P/NAPS 4.17 4.50 4.48 4.60 4.66 5.11 5.19 -13.53%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 14.82 26.55 54.51 12.53 17.68 31.84 67.61 -63.54%
EY 6.75 3.77 1.83 7.98 5.66 3.14 1.48 174.25%
DY 7.12 2.61 1.29 8.43 7.25 2.24 1.08 250.38%
P/NAPS 4.07 4.60 4.83 4.89 4.52 5.00 5.39 -17.03%

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