[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -76.15%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 645,458 473,611 287,952 144,797 584,251 431,064 267,170 79.56%
PBT 129,249 98,958 57,682 28,306 120,312 83,731 48,089 92.73%
Tax -34,154 -25,752 -14,953 -7,339 -32,400 -22,823 -13,496 85.18%
NP 95,095 73,206 42,729 20,967 87,912 60,908 34,593 95.63%
-
NP to SH 95,095 73,206 42,729 20,967 87,912 60,908 34,593 95.63%
-
Tax Rate 26.42% 26.02% 25.92% 25.93% 26.93% 27.26% 28.06% -
Total Cost 550,363 400,405 245,223 123,830 496,339 370,156 232,577 77.11%
-
Net Worth 235,066 266,323 246,608 236,803 225,204 238,371 220,316 4.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 88,766 77,266 29,592 14,800 92,876 78,087 24,662 133.95%
Div Payout % 93.34% 105.55% 69.26% 70.59% 105.65% 128.21% 71.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 235,066 266,323 246,608 236,803 225,204 238,371 220,316 4.39%
NOSH 164,382 164,397 164,405 164,447 164,382 164,394 164,415 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.73% 15.46% 14.84% 14.48% 15.05% 14.13% 12.95% -
ROE 40.45% 27.49% 17.33% 8.85% 39.04% 25.55% 15.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.66 288.09 175.15 88.05 355.42 262.21 162.50 79.58%
EPS 57.85 44.53 25.99 12.75 53.48 37.05 21.04 95.66%
DPS 54.00 47.00 18.00 9.00 56.50 47.50 15.00 133.98%
NAPS 1.43 1.62 1.50 1.44 1.37 1.45 1.34 4.40%
Adjusted Per Share Value based on latest NOSH - 164,447
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.61 288.08 175.15 88.08 355.38 262.20 162.51 79.56%
EPS 57.84 44.53 25.99 12.75 53.47 37.05 21.04 95.63%
DPS 53.99 47.00 18.00 9.00 56.49 47.50 15.00 133.95%
NAPS 1.4298 1.62 1.5001 1.4404 1.3699 1.4499 1.3401 4.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 6.90 6.75 6.75 6.45 6.30 6.75 6.85 -
P/RPS 1.76 2.34 3.85 7.33 1.77 2.57 4.22 -44.03%
P/EPS 11.93 15.16 25.97 50.59 11.78 18.22 32.56 -48.63%
EY 8.38 6.60 3.85 1.98 8.49 5.49 3.07 94.72%
DY 7.83 6.96 2.67 1.40 8.97 7.04 2.19 132.91%
P/NAPS 4.83 4.17 4.50 4.48 4.60 4.66 5.11 -3.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 10/11/08 30/07/08 21/05/08 25/02/08 19/11/07 20/08/07 -
Price 7.10 6.60 6.90 6.95 6.70 6.55 6.70 -
P/RPS 1.81 2.29 3.94 7.89 1.89 2.50 4.12 -42.06%
P/EPS 12.27 14.82 26.55 54.51 12.53 17.68 31.84 -46.89%
EY 8.15 6.75 3.77 1.83 7.98 5.66 3.14 88.32%
DY 7.61 7.12 2.61 1.29 8.43 7.25 2.24 125.15%
P/NAPS 4.97 4.07 4.60 4.83 4.89 4.52 5.00 -0.39%

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