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

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Quarter Result
Revenue	185,659	143,155	144,797	153,187	163,894	124,852	142,318	19.33%
YoY %	29.69%	-1.13%	-5.48%	-6.53%	31.27%	-12.27%	-	-
Horiz. %	130.45%	100.59%	101.74%	107.64%	115.16%	87.73%	100.00%	-
PBT	41,276	29,376	28,306	36,581	35,642	24,504	23,585	45.07%
YoY %	40.51%	3.78%	-22.62%	2.63%	45.45%	3.90%	-	-
Horiz. %	175.01%	124.55%	120.02%	155.10%	151.12%	103.90%	100.00%	-
Tax	-10,799	-7,614	-7,339	-9,577	-9,327	-6,815	-6,681	37.60%
YoY %	-41.83%	-3.75%	23.37%	-2.68%	-36.86%	-2.01%	-	-
Horiz. %	161.64%	113.96%	109.85%	143.35%	139.60%	102.01%	100.00%	-
NP	30,477	21,762	20,967	27,004	26,315	17,689	16,904	47.97%
YoY %	40.05%	3.79%	-22.36%	2.62%	48.76%	4.64%	-	-
Horiz. %	180.29%	128.74%	124.04%	159.75%	155.67%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,477	21,762	20,967	27,004	26,315	17,689	16,904	47.97%
YoY %	40.05%	3.79%	-22.36%	2.62%	48.76%	4.64%	-	-
Horiz. %	180.29%	128.74%	124.04%	159.75%	155.67%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	25.92%	25.93%	26.18%	26.17%	27.81%	28.33%	-
YoY %	0.93%	-0.04%	-0.95%	0.04%	-5.90%	-1.84%	-	-
Horiz. %	92.34%	91.49%	91.53%	92.41%	92.38%	98.16%	100.00%	-
Total Cost	155,182	121,393	123,830	126,183	137,579	107,163	125,414	15.21%
YoY %	27.83%	-1.97%	-1.86%	-8.28%	28.38%	-14.55%	-	-
Horiz. %	123.74%	96.79%	98.74%	100.61%	109.70%	85.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,303	246,548	236,803	225,170	238,330	220,290	212,122	16.32%
YoY %	8.01%	4.12%	5.17%	-5.52%	8.19%	3.85%	-	-
Horiz. %	125.54%	116.23%	111.64%	106.15%	112.36%	103.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	47,671	14,792	14,800	14,792	53,418	12,329	12,332	145.70%
YoY %	222.28%	-0.05%	0.05%	-72.31%	333.27%	-0.02%	-	-
Horiz. %	386.56%	119.95%	120.01%	119.95%	433.17%	99.98%	100.00%	-
Div Payout %	156.42%	67.98%	70.59%	54.78%	203.00%	69.70%	72.96%	-
YoY %	130.10%	-3.70%	28.86%	-73.01%	191.25%	-4.47%	-	-
Horiz. %	214.39%	93.17%	96.75%	75.08%	278.23%	95.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	266,303	246,548	236,803	225,170	238,330	220,290	212,122	16.32%
YoY %	8.01%	4.12%	5.17%	-5.52%	8.19%	3.85%	-	-
Horiz. %	125.54%	116.23%	111.64%	106.15%	112.36%	103.85%	100.00%	-
NOSH	164,385	164,365	164,447	164,357	164,366	164,395	164,435	-0.02%
YoY %	0.01%	-0.05%	0.05%	-0.01%	-0.02%	-0.02%	-	-
Horiz. %	99.97%	99.96%	100.01%	99.95%	99.96%	99.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	16.42%	15.20%	14.48%	17.63%	16.06%	14.17%	11.88%	-
YoY %	8.03%	4.97%	-17.87%	9.78%	13.34%	19.28%	-	-
Horiz. %	138.22%	127.95%	121.89%	148.40%	135.19%	119.28%	100.00%	-
ROE	11.44%	8.83%	8.85%	11.99%	11.04%	8.03%	7.97%	-
YoY %	29.56%	-0.23%	-26.19%	8.61%	37.48%	0.75%	-	-
Horiz. %	143.54%	110.79%	111.04%	150.44%	138.52%	100.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	112.94	87.10	88.05	93.20	99.71	75.95	86.55	19.35%
YoY %	29.67%	-1.08%	-5.53%	-6.53%	31.28%	-12.25%	-	-
Horiz. %	130.49%	100.64%	101.73%	107.68%	115.21%	87.75%	100.00%	-
EPS	18.54	13.24	12.75	16.43	16.01	10.76	10.28	48.00%
YoY %	40.03%	3.84%	-22.40%	2.62%	48.79%	4.67%	-	-
Horiz. %	180.35%	128.79%	124.03%	159.82%	155.74%	104.67%	100.00%	-
DPS	29.00	9.00	9.00	9.00	32.50	7.50	7.50	145.74%
YoY %	222.22%	0.00%	0.00%	-72.31%	333.33%	0.00%	-	-
Horiz. %	386.67%	120.00%	120.00%	120.00%	433.33%	100.00%	100.00%	-
NAPS	1.62	1.50	1.44	1.37	1.45	1.34	1.29	16.35%
YoY %	8.00%	4.17%	5.11%	-5.52%	8.21%	3.88%	-	-
Horiz. %	125.58%	116.28%	111.63%	106.20%	112.40%	103.88%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,357
RPS	112.93	87.08	88.08	93.18	99.69	75.94	86.57	19.33%
YoY %	29.69%	-1.14%	-5.47%	-6.53%	31.27%	-12.28%	-	-
Horiz. %	130.45%	100.59%	101.74%	107.64%	115.16%	87.72%	100.00%	-
EPS	18.54	13.24	12.75	16.43	16.01	10.76	10.28	48.00%
YoY %	40.03%	3.84%	-22.40%	2.62%	48.79%	4.67%	-	-
Horiz. %	180.35%	128.79%	124.03%	159.82%	155.74%	104.67%	100.00%	-
DPS	29.00	9.00	9.00	9.00	32.49	7.50	7.50	145.74%
YoY %	222.22%	0.00%	0.00%	-72.30%	333.20%	0.00%	-	-
Horiz. %	386.67%	120.00%	120.00%	120.00%	433.20%	100.00%	100.00%	-
NAPS	1.6199	1.4997	1.4404	1.3696	1.4497	1.34	1.2903	16.32%
YoY %	8.01%	4.12%	5.17%	-5.53%	8.19%	3.85%	-	-
Horiz. %	125.54%	116.23%	111.63%	106.15%	112.35%	103.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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	5.98	7.75	7.33	6.76	6.77	9.02	7.74	-15.76%
YoY %	-22.84%	5.73%	8.43%	-0.15%	-24.94%	16.54%	-	-
Horiz. %	77.26%	100.13%	94.70%	87.34%	87.47%	116.54%	100.00%	-
P/EPS	36.41	50.98	50.59	38.34	42.16	63.66	65.18	-32.10%
YoY %	-28.58%	0.77%	31.95%	-9.06%	-33.77%	-2.33%	-	-
Horiz. %	55.86%	78.21%	77.62%	58.82%	64.68%	97.67%	100.00%	-
EY	2.75	1.96	1.98	2.61	2.37	1.57	1.53	47.67%
YoY %	40.31%	-1.01%	-24.14%	10.13%	50.96%	2.61%	-	-
Horiz. %	179.74%	128.10%	129.41%	170.59%	154.90%	102.61%	100.00%	-
DY	4.30	1.33	1.40	1.43	4.81	1.09	1.12	144.58%
YoY %	223.31%	-5.00%	-2.10%	-70.27%	341.28%	-2.68%	-	-
Horiz. %	383.93%	118.75%	125.00%	127.68%	429.46%	97.32%	100.00%	-
P/NAPS	4.17	4.50	4.48	4.60	4.66	5.11	5.19	-13.53%
YoY %	-7.33%	0.45%	-2.61%	-1.29%	-8.81%	-1.54%	-	-
Horiz. %	80.35%	86.71%	86.32%	88.63%	89.79%	98.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
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	5.84	7.92	7.89	7.19	6.57	8.82	8.03	-19.08%
YoY %	-26.26%	0.38%	9.74%	9.44%	-25.51%	9.84%	-	-
Horiz. %	72.73%	98.63%	98.26%	89.54%	81.82%	109.84%	100.00%	-
P/EPS	35.60	52.11	54.51	40.78	40.91	62.27	67.61	-34.71%
YoY %	-31.68%	-4.40%	33.67%	-0.32%	-34.30%	-7.90%	-	-
Horiz. %	52.65%	77.07%	80.62%	60.32%	60.51%	92.10%	100.00%	-
EY	2.81	1.92	1.83	2.45	2.44	1.61	1.48	53.15%
YoY %	46.35%	4.92%	-25.31%	0.41%	51.55%	8.78%	-	-
Horiz. %	189.86%	129.73%	123.65%	165.54%	164.86%	108.78%	100.00%	-
DY	4.39	1.30	1.29	1.34	4.96	1.12	1.08	154.04%
YoY %	237.69%	0.78%	-3.73%	-72.98%	342.86%	3.70%	-	-
Horiz. %	406.48%	120.37%	119.44%	124.07%	459.26%	103.70%	100.00%	-
P/NAPS	4.07	4.60	4.83	4.89	4.52	5.00	5.39	-17.03%
YoY %	-11.52%	-4.76%	-1.23%	8.19%	-9.60%	-7.24%	-	-
Horiz. %	75.51%	85.34%	89.61%	90.72%	83.86%	92.76%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos