[AMWAY] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 52.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 586,730 584,251 571,913 408,019 283,167 140,849 0 -
PBT 125,033 120,312 106,559 70,917 46,413 22,828 0 -
Tax -33,058 -32,400 -29,054 -19,727 -12,912 -6,231 0 -
NP 91,975 87,912 77,505 51,190 33,501 16,597 0 -
-
NP to SH 91,975 87,912 77,505 51,190 33,501 16,597 0 -
-
Tax Rate 26.44% 26.93% 27.27% 27.82% 27.82% 27.30% - -
Total Cost 494,755 496,339 494,408 356,829 249,666 124,252 0 -
-
Net Worth 236,803 225,170 238,330 220,290 212,122 203,765 164,460 27.48%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 95,341 92,873 90,405 36,986 24,657 12,324 - -
Div Payout % 103.66% 105.64% 116.65% 72.25% 73.60% 74.26% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 236,803 225,170 238,330 220,290 212,122 203,765 164,460 27.48%
NOSH 164,447 164,357 164,366 164,395 164,435 164,326 164,460 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.68% 15.05% 13.55% 12.55% 11.83% 11.78% 0.00% -
ROE 38.84% 39.04% 32.52% 23.24% 15.79% 8.15% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 356.79 355.47 347.95 248.19 172.21 85.71 0.00 -
EPS 55.93 53.49 47.15 31.14 20.37 10.10 0.00 -
DPS 58.00 56.50 55.00 22.50 15.00 7.50 0.00 -
NAPS 1.44 1.37 1.45 1.34 1.29 1.24 1.00 27.49%
Adjusted Per Share Value based on latest NOSH - 164,395
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 356.92 355.41 347.91 248.21 172.26 85.68 0.00 -
EPS 55.95 53.48 47.15 31.14 20.38 10.10 0.00 -
DPS 58.00 56.50 55.00 22.50 15.00 7.50 0.00 -
NAPS 1.4405 1.3698 1.4498 1.3401 1.2904 1.2396 1.0005 27.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.45 6.30 6.75 6.85 6.70 6.55 6.50 -
P/RPS 1.81 1.77 1.94 2.76 3.89 7.64 0.00 -
P/EPS 11.53 11.78 14.31 22.00 32.89 64.85 0.00 -
EY 8.67 8.49 6.99 4.55 3.04 1.54 0.00 -
DY 8.99 8.97 8.15 3.28 2.24 1.15 0.00 -
P/NAPS 4.48 4.60 4.66 5.11 5.19 5.28 6.50 -21.95%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 19/11/07 20/08/07 03/05/07 12/02/07 20/11/06 -
Price 6.95 6.70 6.55 6.70 6.95 6.60 6.50 -
P/RPS 1.95 1.88 1.88 2.70 4.04 7.70 0.00 -
P/EPS 12.43 12.53 13.89 21.52 34.11 65.35 0.00 -
EY 8.05 7.98 7.20 4.65 2.93 1.53 0.00 -
DY 8.35 8.43 8.40 3.36 2.16 1.14 0.00 -
P/NAPS 4.83 4.89 4.52 5.00 5.39 5.32 6.50 -17.94%

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