[AMWAY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	663,902	492,004	317,130	163,817	645,458	473,611	287,952	74.25%
YoY %	34.94%	55.14%	93.59%	-74.62%	36.28%	64.48%	-	-
Horiz. %	230.56%	170.86%	110.13%	56.89%	224.15%	164.48%	100.00%	-
PBT	98,874	76,541	48,195	25,993	129,249	98,958	57,682	43.08%
YoY %	29.18%	58.82%	85.42%	-79.89%	30.61%	71.56%	-	-
Horiz. %	171.41%	132.69%	83.55%	45.06%	224.07%	171.56%	100.00%	-
Tax	-26,331	-20,378	-12,517	-6,591	-34,154	-25,752	-14,953	45.67%
YoY %	-29.21%	-62.80%	-89.91%	80.70%	-32.63%	-72.22%	-	-
Horiz. %	176.09%	136.28%	83.71%	44.08%	228.41%	172.22%	100.00%	-
NP	72,543	56,163	35,678	19,402	95,095	73,206	42,729	42.17%
YoY %	29.17%	57.42%	83.89%	-79.60%	29.90%	71.33%	-	-
Horiz. %	169.77%	131.44%	83.50%	45.41%	222.55%	171.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,543	56,163	35,678	19,402	95,095	73,206	42,729	42.17%
YoY %	29.17%	57.42%	83.89%	-79.60%	29.90%	71.33%	-	-
Horiz. %	169.77%	131.44%	83.50%	45.41%	222.55%	171.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.63%	26.62%	25.97%	25.36%	26.42%	26.02%	25.92%	-
YoY %	0.04%	2.50%	2.41%	-4.01%	1.54%	0.39%	-	-
Horiz. %	102.74%	102.70%	100.19%	97.84%	101.93%	100.39%	100.00%	-
Total Cost	591,359	435,841	281,452	144,415	550,363	400,405	245,223	79.54%
YoY %	35.68%	54.85%	94.89%	-73.76%	37.45%	63.28%	-	-
Horiz. %	241.15%	177.73%	114.77%	58.89%	224.43%	163.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,357	266,268	256,486	243,347	235,066	266,323	246,608	-2.23%
YoY %	-10.48%	3.81%	5.40%	3.52%	-11.74%	7.99%	-	-
Horiz. %	96.65%	107.97%	104.01%	98.68%	95.32%	107.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	78,904	67,389	23,018	11,509	88,766	77,266	29,592	91.94%
YoY %	17.09%	192.77%	100.00%	-87.03%	14.88%	161.10%	-	-
Horiz. %	266.64%	227.73%	77.78%	38.89%	299.97%	261.10%	100.00%	-
Div Payout %	108.77%	119.99%	64.52%	59.32%	93.34%	105.55%	69.26%	-
YoY %	-9.35%	85.97%	8.77%	-36.45%	-11.57%	52.40%	-	-
Horiz. %	157.05%	173.25%	93.16%	85.65%	134.77%	152.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	238,357	266,268	256,486	243,347	235,066	266,323	246,608	-2.23%
YoY %	-10.48%	3.81%	5.40%	3.52%	-11.74%	7.99%	-	-
Horiz. %	96.65%	107.97%	104.01%	98.68%	95.32%	107.99%	100.00%	-
NOSH	164,384	164,363	164,414	164,423	164,382	164,397	164,405	-0.00%
YoY %	0.01%	-0.03%	-0.01%	0.02%	-0.01%	-0.00%	-	-
Horiz. %	99.99%	99.97%	100.01%	100.01%	99.99%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.93%	11.42%	11.25%	11.84%	14.73%	15.46%	14.84%	-
YoY %	-4.29%	1.51%	-4.98%	-19.62%	-4.72%	4.18%	-	-
Horiz. %	73.65%	76.95%	75.81%	79.78%	99.26%	104.18%	100.00%	-
ROE	30.43%	21.09%	13.91%	7.97%	40.45%	27.49%	17.33%	-
YoY %	44.29%	51.62%	74.53%	-80.30%	47.14%	58.63%	-	-
Horiz. %	175.59%	121.70%	80.27%	45.99%	233.41%	158.63%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	403.87	299.34	192.88	99.63	392.66	288.09	175.15	74.27%
YoY %	34.92%	55.19%	93.60%	-74.63%	36.30%	64.48%	-	-
Horiz. %	230.59%	170.90%	110.12%	56.88%	224.18%	164.48%	100.00%	-
EPS	44.13	34.17	21.70	11.80	57.85	44.53	25.99	42.18%
YoY %	29.15%	57.47%	83.90%	-79.60%	29.91%	71.34%	-	-
Horiz. %	169.80%	131.47%	83.49%	45.40%	222.59%	171.34%	100.00%	-
DPS	48.00	41.00	14.00	7.00	54.00	47.00	18.00	91.95%
YoY %	17.07%	192.86%	100.00%	-87.04%	14.89%	161.11%	-	-
Horiz. %	266.67%	227.78%	77.78%	38.89%	300.00%	261.11%	100.00%	-
NAPS	1.45	1.62	1.56	1.48	1.43	1.62	1.50	-2.22%
YoY %	-10.49%	3.85%	5.41%	3.50%	-11.73%	8.00%	-	-
Horiz. %	96.67%	108.00%	104.00%	98.67%	95.33%	108.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,423
RPS	403.87	299.30	192.92	99.65	392.65	288.11	175.17	74.25%
YoY %	34.94%	55.14%	93.60%	-74.62%	36.28%	64.47%	-	-
Horiz. %	230.56%	170.86%	110.13%	56.89%	224.15%	164.47%	100.00%	-
EPS	44.13	34.17	21.70	11.80	57.85	44.53	25.99	42.18%
YoY %	29.15%	57.47%	83.90%	-79.60%	29.91%	71.34%	-	-
Horiz. %	169.80%	131.47%	83.49%	45.40%	222.59%	171.34%	100.00%	-
DPS	48.00	40.99	14.00	7.00	54.00	47.00	18.00	91.95%
YoY %	17.10%	192.79%	100.00%	-87.04%	14.89%	161.11%	-	-
Horiz. %	266.67%	227.72%	77.78%	38.89%	300.00%	261.11%	100.00%	-
NAPS	1.45	1.6198	1.5603	1.4803	1.43	1.6201	1.5002	-2.23%
YoY %	-10.48%	3.81%	5.40%	3.52%	-11.73%	7.99%	-	-
Horiz. %	96.65%	107.97%	104.01%	98.67%	95.32%	107.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	7.30	7.39	7.15	7.15	6.90	6.75	6.75	-
P/RPS	1.81	2.47	3.71	7.18	1.76	2.34	3.85	-39.45%
YoY %	-26.72%	-33.42%	-48.33%	307.95%	-24.79%	-39.22%	-	-
Horiz. %	47.01%	64.16%	96.36%	186.49%	45.71%	60.78%	100.00%	-
P/EPS	16.54	21.63	32.95	60.59	11.93	15.16	25.97	-25.91%
YoY %	-23.53%	-34.36%	-45.62%	407.88%	-21.31%	-41.62%	-	-
Horiz. %	63.69%	83.29%	126.88%	233.31%	45.94%	58.38%	100.00%	-
EY	6.05	4.62	3.03	1.65	8.38	6.60	3.85	35.05%
YoY %	30.95%	52.48%	83.64%	-80.31%	26.97%	71.43%	-	-
Horiz. %	157.14%	120.00%	78.70%	42.86%	217.66%	171.43%	100.00%	-
DY	6.58	5.55	1.96	0.98	7.83	6.96	2.67	82.15%
YoY %	18.56%	183.16%	100.00%	-87.48%	12.50%	160.67%	-	-
Horiz. %	246.44%	207.87%	73.41%	36.70%	293.26%	260.67%	100.00%	-
P/NAPS	5.03	4.56	4.58	4.83	4.83	4.17	4.50	7.68%
YoY %	10.31%	-0.44%	-5.18%	0.00%	15.83%	-7.33%	-	-
Horiz. %	111.78%	101.33%	101.78%	107.33%	107.33%	92.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	17/11/09	19/08/09	13/05/09	23/02/09	10/11/08	30/07/08	-
Price	7.36	7.34	7.30	7.40	7.10	6.60	6.90	-
P/RPS	1.82	2.45	3.78	7.43	1.81	2.29	3.94	-40.15%
YoY %	-25.71%	-35.19%	-49.13%	310.50%	-20.96%	-41.88%	-	-
Horiz. %	46.19%	62.18%	95.94%	188.58%	45.94%	58.12%	100.00%	-
P/EPS	16.68	21.48	33.64	62.71	12.27	14.82	26.55	-26.58%
YoY %	-22.35%	-36.15%	-46.36%	411.08%	-17.21%	-44.18%	-	-
Horiz. %	62.82%	80.90%	126.70%	236.20%	46.21%	55.82%	100.00%	-
EY	6.00	4.66	2.97	1.59	8.15	6.75	3.77	36.19%
YoY %	28.76%	56.90%	86.79%	-80.49%	20.74%	79.05%	-	-
Horiz. %	159.15%	123.61%	78.78%	42.18%	216.18%	179.05%	100.00%	-
DY	6.52	5.59	1.92	0.95	7.61	7.12	2.61	83.80%
YoY %	16.64%	191.15%	102.11%	-87.52%	6.88%	172.80%	-	-
Horiz. %	249.81%	214.18%	73.56%	36.40%	291.57%	272.80%	100.00%	-
P/NAPS	5.08	4.53	4.68	5.00	4.97	4.07	4.60	6.82%
YoY %	12.14%	-3.21%	-6.40%	0.60%	22.11%	-11.52%	-	-
Horiz. %	110.43%	98.48%	101.74%	108.70%	108.04%	88.48%	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