[AMWAY] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.79%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 163,817 171,847 185,659 143,155 144,797 153,187 163,894 -0.03%
PBT 25,993 30,291 41,276 29,376 28,306 36,581 35,642 -18.96%
Tax -6,591 -8,402 -10,799 -7,614 -7,339 -9,577 -9,327 -20.64%
NP 19,402 21,889 30,477 21,762 20,967 27,004 26,315 -18.37%
-
NP to SH 19,402 21,889 30,477 21,762 20,967 27,004 26,315 -18.37%
-
Tax Rate 25.36% 27.74% 26.16% 25.92% 25.93% 26.18% 26.17% -
Total Cost 144,415 149,958 155,182 121,393 123,830 126,183 137,579 3.28%
-
Net Worth 243,347 234,994 266,303 246,548 236,803 225,170 238,330 1.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 11,509 11,503 47,671 14,792 14,800 14,792 53,418 -64.02%
Div Payout % 59.32% 52.55% 156.42% 67.98% 70.59% 54.78% 203.00% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 243,347 234,994 266,303 246,548 236,803 225,170 238,330 1.39%
NOSH 164,423 164,331 164,385 164,365 164,447 164,357 164,366 0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.84% 12.74% 16.42% 15.20% 14.48% 17.63% 16.06% -
ROE 7.97% 9.31% 11.44% 8.83% 8.85% 11.99% 11.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.63 104.57 112.94 87.10 88.05 93.20 99.71 -0.05%
EPS 11.80 13.32 18.54 13.24 12.75 16.43 16.01 -18.39%
DPS 7.00 7.00 29.00 9.00 9.00 9.00 32.50 -64.03%
NAPS 1.48 1.43 1.62 1.50 1.44 1.37 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 164,365
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.65 104.53 112.93 87.08 88.08 93.18 99.69 -0.02%
EPS 11.80 13.31 18.54 13.24 12.75 16.43 16.01 -18.39%
DPS 7.00 7.00 29.00 9.00 9.00 9.00 32.49 -64.02%
NAPS 1.4802 1.4294 1.6199 1.4997 1.4404 1.3696 1.4497 1.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 7.15 6.90 6.75 6.75 6.45 6.30 6.75 -
P/RPS 7.18 6.60 5.98 7.75 7.33 6.76 6.77 3.99%
P/EPS 60.59 51.80 36.41 50.98 50.59 38.34 42.16 27.32%
EY 1.65 1.93 2.75 1.96 1.98 2.61 2.37 -21.43%
DY 0.98 1.01 4.30 1.33 1.40 1.43 4.81 -65.34%
P/NAPS 4.83 4.83 4.17 4.50 4.48 4.60 4.66 2.41%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 13/05/09 23/02/09 10/11/08 30/07/08 21/05/08 25/02/08 19/11/07 -
Price 7.40 7.10 6.60 6.90 6.95 6.70 6.55 -
P/RPS 7.43 6.79 5.84 7.92 7.89 7.19 6.57 8.53%
P/EPS 62.71 53.30 35.60 52.11 54.51 40.78 40.91 32.91%
EY 1.59 1.88 2.81 1.92 1.83 2.45 2.44 -24.81%
DY 0.95 0.99 4.39 1.30 1.29 1.34 4.96 -66.73%
P/NAPS 5.00 4.97 4.07 4.60 4.83 4.89 4.52 6.95%

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