[AMWAY] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 40.05%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 153,313 163,817 171,847 185,659 143,155 144,797 153,187 0.05%
PBT 22,202 25,993 30,291 41,276 29,376 28,306 36,581 -28.33%
Tax -5,926 -6,591 -8,402 -10,799 -7,614 -7,339 -9,577 -27.40%
NP 16,276 19,402 21,889 30,477 21,762 20,967 27,004 -28.66%
-
NP to SH 16,276 19,402 21,889 30,477 21,762 20,967 27,004 -28.66%
-
Tax Rate 26.69% 25.36% 27.74% 26.16% 25.92% 25.93% 26.18% -
Total Cost 137,037 144,415 149,958 155,182 121,393 123,830 126,183 5.66%
-
Net Worth 256,470 243,347 234,994 266,303 246,548 236,803 225,170 9.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,508 11,509 11,503 47,671 14,792 14,800 14,792 -15.42%
Div Payout % 70.71% 59.32% 52.55% 156.42% 67.98% 70.59% 54.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 256,470 243,347 234,994 266,303 246,548 236,803 225,170 9.07%
NOSH 164,404 164,423 164,331 164,385 164,365 164,447 164,357 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.62% 11.84% 12.74% 16.42% 15.20% 14.48% 17.63% -
ROE 6.35% 7.97% 9.31% 11.44% 8.83% 8.85% 11.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.25 99.63 104.57 112.94 87.10 88.05 93.20 0.03%
EPS 9.90 11.80 13.32 18.54 13.24 12.75 16.43 -28.68%
DPS 7.00 7.00 7.00 29.00 9.00 9.00 9.00 -15.43%
NAPS 1.56 1.48 1.43 1.62 1.50 1.44 1.37 9.05%
Adjusted Per Share Value based on latest NOSH - 164,385
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.26 99.65 104.53 112.93 87.08 88.08 93.18 0.05%
EPS 9.90 11.80 13.31 18.54 13.24 12.75 16.43 -28.68%
DPS 7.00 7.00 7.00 29.00 9.00 9.00 9.00 -15.43%
NAPS 1.56 1.4802 1.4294 1.6199 1.4997 1.4404 1.3696 9.07%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 7.15 7.15 6.90 6.75 6.75 6.45 6.30 -
P/RPS 7.67 7.18 6.60 5.98 7.75 7.33 6.76 8.79%
P/EPS 72.22 60.59 51.80 36.41 50.98 50.59 38.34 52.58%
EY 1.38 1.65 1.93 2.75 1.96 1.98 2.61 -34.63%
DY 0.98 0.98 1.01 4.30 1.33 1.40 1.43 -22.28%
P/NAPS 4.58 4.83 4.83 4.17 4.50 4.48 4.60 -0.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 13/05/09 23/02/09 10/11/08 30/07/08 21/05/08 25/02/08 -
Price 7.30 7.40 7.10 6.60 6.90 6.95 6.70 -
P/RPS 7.83 7.43 6.79 5.84 7.92 7.89 7.19 5.85%
P/EPS 73.74 62.71 53.30 35.60 52.11 54.51 40.78 48.47%
EY 1.36 1.59 1.88 2.81 1.92 1.83 2.45 -32.48%
DY 0.96 0.95 0.99 4.39 1.30 1.29 1.34 -19.95%
P/NAPS 4.68 5.00 4.97 4.07 4.60 4.83 4.89 -2.88%

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