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

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Quarter Result
Revenue	171,847	185,659	143,155	144,797	153,187	163,894	124,852	23.61%
YoY %	-7.44%	29.69%	-1.13%	-5.48%	-6.53%	31.27%	-	-
Horiz. %	137.64%	148.70%	114.66%	115.97%	122.69%	131.27%	100.00%	-
PBT	30,291	41,276	29,376	28,306	36,581	35,642	24,504	15.10%
YoY %	-26.61%	40.51%	3.78%	-22.62%	2.63%	45.45%	-	-
Horiz. %	123.62%	168.45%	119.88%	115.52%	149.29%	145.45%	100.00%	-
Tax	-8,402	-10,799	-7,614	-7,339	-9,577	-9,327	-6,815	14.90%
YoY %	22.20%	-41.83%	-3.75%	23.37%	-2.68%	-36.86%	-	-
Horiz. %	123.29%	158.46%	111.72%	107.69%	140.53%	136.86%	100.00%	-
NP	21,889	30,477	21,762	20,967	27,004	26,315	17,689	15.18%
YoY %	-28.18%	40.05%	3.79%	-22.36%	2.62%	48.76%	-	-
Horiz. %	123.74%	172.29%	123.03%	118.53%	152.66%	148.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,889	30,477	21,762	20,967	27,004	26,315	17,689	15.18%
YoY %	-28.18%	40.05%	3.79%	-22.36%	2.62%	48.76%	-	-
Horiz. %	123.74%	172.29%	123.03%	118.53%	152.66%	148.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.74%	26.16%	25.92%	25.93%	26.18%	26.17%	27.81%	-
YoY %	6.04%	0.93%	-0.04%	-0.95%	0.04%	-5.90%	-	-
Horiz. %	99.75%	94.07%	93.20%	93.24%	94.14%	94.10%	100.00%	-
Total Cost	149,958	155,182	121,393	123,830	126,183	137,579	107,163	24.98%
YoY %	-3.37%	27.83%	-1.97%	-1.86%	-8.28%	28.38%	-	-
Horiz. %	139.93%	144.81%	113.28%	115.55%	117.75%	128.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,994	266,303	246,548	236,803	225,170	238,330	220,290	4.38%
YoY %	-11.76%	8.01%	4.12%	5.17%	-5.52%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.50%	102.22%	108.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	11,503	47,671	14,792	14,800	14,792	53,418	12,329	-4.49%
YoY %	-75.87%	222.28%	-0.05%	0.05%	-72.31%	333.27%	-	-
Horiz. %	93.30%	386.66%	119.98%	120.04%	119.98%	433.27%	100.00%	-
Div Payout %	52.55%	156.42%	67.98%	70.59%	54.78%	203.00%	69.70%	-
YoY %	-66.40%	130.10%	-3.70%	28.86%	-73.01%	191.25%	-	-
Horiz. %	75.39%	224.42%	97.53%	101.28%	78.59%	291.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	234,994	266,303	246,548	236,803	225,170	238,330	220,290	4.38%
YoY %	-11.76%	8.01%	4.12%	5.17%	-5.52%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.50%	102.22%	108.19%	100.00%	-
NOSH	164,331	164,385	164,365	164,447	164,357	164,366	164,395	-0.02%
YoY %	-0.03%	0.01%	-0.05%	0.05%	-0.01%	-0.02%	-	-
Horiz. %	99.96%	99.99%	99.98%	100.03%	99.98%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	12.74%	16.42%	15.20%	14.48%	17.63%	16.06%	14.17%	-
YoY %	-22.41%	8.03%	4.97%	-17.87%	9.78%	13.34%	-	-
Horiz. %	89.91%	115.88%	107.27%	102.19%	124.42%	113.34%	100.00%	-
ROE	9.31%	11.44%	8.83%	8.85%	11.99%	11.04%	8.03%	-
YoY %	-18.62%	29.56%	-0.23%	-26.19%	8.61%	37.48%	-	-
Horiz. %	115.94%	142.47%	109.96%	110.21%	149.32%	137.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	104.57	112.94	87.10	88.05	93.20	99.71	75.95	23.64%
YoY %	-7.41%	29.67%	-1.08%	-5.53%	-6.53%	31.28%	-	-
Horiz. %	137.68%	148.70%	114.68%	115.93%	122.71%	131.28%	100.00%	-
EPS	13.32	18.54	13.24	12.75	16.43	16.01	10.76	15.21%
YoY %	-28.16%	40.03%	3.84%	-22.40%	2.62%	48.79%	-	-
Horiz. %	123.79%	172.30%	123.05%	118.49%	152.70%	148.79%	100.00%	-
DPS	7.00	29.00	9.00	9.00	9.00	32.50	7.50	-4.47%
YoY %	-75.86%	222.22%	0.00%	0.00%	-72.31%	333.33%	-	-
Horiz. %	93.33%	386.67%	120.00%	120.00%	120.00%	433.33%	100.00%	-
NAPS	1.43	1.62	1.50	1.44	1.37	1.45	1.34	4.40%
YoY %	-11.73%	8.00%	4.17%	5.11%	-5.52%	8.21%	-	-
Horiz. %	106.72%	120.90%	111.94%	107.46%	102.24%	108.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,447
RPS	104.54	112.94	87.08	88.08	93.19	99.70	75.95	23.61%
YoY %	-7.44%	29.70%	-1.14%	-5.48%	-6.53%	31.27%	-	-
Horiz. %	137.64%	148.70%	114.65%	115.97%	122.70%	131.27%	100.00%	-
EPS	13.32	18.54	13.24	12.75	16.43	16.01	10.76	15.21%
YoY %	-28.16%	40.03%	3.84%	-22.40%	2.62%	48.79%	-	-
Horiz. %	123.79%	172.30%	123.05%	118.49%	152.70%	148.79%	100.00%	-
DPS	7.00	29.00	9.00	9.00	9.00	32.50	7.50	-4.47%
YoY %	-75.86%	222.22%	0.00%	0.00%	-72.31%	333.33%	-	-
Horiz. %	93.33%	386.67%	120.00%	120.00%	120.00%	433.33%	100.00%	-
NAPS	1.4295	1.62	1.4998	1.4405	1.3698	1.4498	1.3401	4.37%
YoY %	-11.76%	8.01%	4.12%	5.16%	-5.52%	8.19%	-	-
Horiz. %	106.67%	120.89%	111.92%	107.49%	102.22%	108.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	6.60	5.98	7.75	7.33	6.76	6.77	9.02	-18.72%
YoY %	10.37%	-22.84%	5.73%	8.43%	-0.15%	-24.94%	-	-
Horiz. %	73.17%	66.30%	85.92%	81.26%	74.94%	75.06%	100.00%	-
P/EPS	51.80	36.41	50.98	50.59	38.34	42.16	63.66	-12.78%
YoY %	42.27%	-28.58%	0.77%	31.95%	-9.06%	-33.77%	-	-
Horiz. %	81.37%	57.19%	80.08%	79.47%	60.23%	66.23%	100.00%	-
EY	1.93	2.75	1.96	1.98	2.61	2.37	1.57	14.68%
YoY %	-29.82%	40.31%	-1.01%	-24.14%	10.13%	50.96%	-	-
Horiz. %	122.93%	175.16%	124.84%	126.11%	166.24%	150.96%	100.00%	-
DY	1.01	4.30	1.33	1.40	1.43	4.81	1.09	-4.93%
YoY %	-76.51%	223.31%	-5.00%	-2.10%	-70.27%	341.28%	-	-
Horiz. %	92.66%	394.50%	122.02%	128.44%	131.19%	441.28%	100.00%	-
P/NAPS	4.83	4.17	4.50	4.48	4.60	4.66	5.11	-3.67%
YoY %	15.83%	-7.33%	0.45%	-2.61%	-1.29%	-8.81%	-	-
Horiz. %	94.52%	81.60%	88.06%	87.67%	90.02%	91.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
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	6.79	5.84	7.92	7.89	7.19	6.57	8.82	-15.93%
YoY %	16.27%	-26.26%	0.38%	9.74%	9.44%	-25.51%	-	-
Horiz. %	76.98%	66.21%	89.80%	89.46%	81.52%	74.49%	100.00%	-
P/EPS	53.30	35.60	52.11	54.51	40.78	40.91	62.27	-9.80%
YoY %	49.72%	-31.68%	-4.40%	33.67%	-0.32%	-34.30%	-	-
Horiz. %	85.59%	57.17%	83.68%	87.54%	65.49%	65.70%	100.00%	-
EY	1.88	2.81	1.92	1.83	2.45	2.44	1.61	10.83%
YoY %	-33.10%	46.35%	4.92%	-25.31%	0.41%	51.55%	-	-
Horiz. %	116.77%	174.53%	119.25%	113.66%	152.17%	151.55%	100.00%	-
DY	0.99	4.39	1.30	1.29	1.34	4.96	1.12	-7.86%
YoY %	-77.45%	237.69%	0.78%	-3.73%	-72.98%	342.86%	-	-
Horiz. %	88.39%	391.96%	116.07%	115.18%	119.64%	442.86%	100.00%	-
P/NAPS	4.97	4.07	4.60	4.83	4.89	4.52	5.00	-0.39%
YoY %	22.11%	-11.52%	-4.76%	-1.23%	8.19%	-9.60%	-	-
Horiz. %	99.40%	81.40%	92.00%	96.60%	97.80%	90.40%	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

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,194,500

INGENIEU

0.065

0.00

222,007,800

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,579,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

60,654,200

SBH

0.315

+0.03

42,711,000

TECHNAX

0.375

0.00

41,233,700

SNS

0.765

+0.045

39,324,800

More active Stocks

DLADY

36.42

+0.40

3,800

MPI

38.88

+0.28

69,600

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,384,600

AJI

15.38

+0.18

107,000

NOTION-WD

1.93

+0.15

2,122,000

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.19

+0.13

18,777,400

PIE

6.31

+0.13

89,800

YTLPOWR

4.79

+0.12

12,140,400

More gainer Stocks

NESTLE

121.40

-1.10

16,500

KLK

20.66

-0.32

296,400

KESM

6.90

-0.28

70,400

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

235,000

YTLPOWR-C39

0.83

-0.095

10,000

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