[AMWAY] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	605,033	586,730	584,251	571,913	408,019	283,167	140,849	164.48%
YoY %	3.12%	0.42%	2.16%	40.17%	44.09%	101.04%	-	-
Horiz. %	429.56%	416.57%	414.81%	406.05%	289.69%	201.04%	100.00%	-
PBT	129,905	125,033	120,312	106,559	70,917	46,413	22,828	219.07%
YoY %	3.90%	3.92%	12.91%	50.26%	52.80%	103.32%	-	-
Horiz. %	569.06%	547.72%	527.04%	466.79%	310.66%	203.32%	100.00%	-
Tax	-33,857	-33,058	-32,400	-29,054	-19,727	-12,912	-6,231	209.39%
YoY %	-2.42%	-2.03%	-11.52%	-47.28%	-52.78%	-107.22%	-	-
Horiz. %	543.36%	530.54%	519.98%	466.28%	316.59%	207.22%	100.00%	-
NP	96,048	91,975	87,912	77,505	51,190	33,501	16,597	222.67%
YoY %	4.43%	4.62%	13.43%	51.41%	52.80%	101.85%	-	-
Horiz. %	578.71%	554.17%	529.69%	466.98%	308.43%	201.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,048	91,975	87,912	77,505	51,190	33,501	16,597	222.67%
YoY %	4.43%	4.62%	13.43%	51.41%	52.80%	101.85%	-	-
Horiz. %	578.71%	554.17%	529.69%	466.98%	308.43%	201.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.06%	26.44%	26.93%	27.27%	27.82%	27.82%	27.30%	-
YoY %	-1.44%	-1.82%	-1.25%	-1.98%	0.00%	1.90%	-	-
Horiz. %	95.46%	96.85%	98.64%	99.89%	101.90%	101.90%	100.00%	-
Total Cost	508,985	494,755	496,339	494,408	356,829	249,666	124,252	156.23%
YoY %	2.88%	-0.32%	0.39%	38.56%	42.92%	100.94%	-	-
Horiz. %	409.64%	398.19%	399.46%	397.91%	287.18%	200.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,548	236,803	225,170	238,330	220,290	212,122	203,765	13.56%
YoY %	4.12%	5.17%	-5.52%	8.19%	3.85%	4.10%	-	-
Horiz. %	121.00%	116.21%	110.50%	116.96%	108.11%	104.10%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	97,804	95,341	92,873	90,405	36,986	24,657	12,324	298.36%
YoY %	2.58%	2.66%	2.73%	144.43%	50.00%	100.07%	-	-
Horiz. %	793.61%	773.62%	753.59%	733.57%	300.11%	200.07%	100.00%	-
Div Payout %	101.83%	103.66%	105.64%	116.65%	72.25%	73.60%	74.26%	-
YoY %	-1.77%	-1.87%	-9.44%	61.45%	-1.83%	-0.89%	-	-
Horiz. %	137.13%	139.59%	142.26%	157.08%	97.29%	99.11%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	246,548	236,803	225,170	238,330	220,290	212,122	203,765	13.56%
YoY %	4.12%	5.17%	-5.52%	8.19%	3.85%	4.10%	-	-
Horiz. %	121.00%	116.21%	110.50%	116.96%	108.11%	104.10%	100.00%	-
NOSH	164,365	164,447	164,357	164,366	164,395	164,435	164,326	0.01%
YoY %	-0.05%	0.05%	-0.01%	-0.02%	-0.02%	0.07%	-	-
Horiz. %	100.02%	100.07%	100.02%	100.02%	100.04%	100.07%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	15.87%	15.68%	15.05%	13.55%	12.55%	11.83%	11.78%	-
YoY %	1.21%	4.19%	11.07%	7.97%	6.09%	0.42%	-	-
Horiz. %	134.72%	133.11%	127.76%	115.03%	106.54%	100.42%	100.00%	-
ROE	38.96%	38.84%	39.04%	32.52%	23.24%	15.79%	8.15%	-
YoY %	0.31%	-0.51%	20.05%	39.93%	47.18%	93.74%	-	-
Horiz. %	478.04%	476.56%	479.02%	399.02%	285.15%	193.74%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	368.10	356.79	355.47	347.95	248.19	172.21	85.71	164.44%
YoY %	3.17%	0.37%	2.16%	40.20%	44.12%	100.92%	-	-
Horiz. %	429.47%	416.28%	414.74%	405.96%	289.57%	200.92%	100.00%	-
EPS	58.44	55.93	53.49	47.15	31.14	20.37	10.10	222.64%
YoY %	4.49%	4.56%	13.45%	51.41%	52.87%	101.68%	-	-
Horiz. %	578.61%	553.76%	529.60%	466.83%	308.32%	201.68%	100.00%	-
DPS	59.50	58.00	56.50	55.00	22.50	15.00	7.50	298.27%
YoY %	2.59%	2.65%	2.73%	144.44%	50.00%	100.00%	-	-
Horiz. %	793.33%	773.33%	753.33%	733.33%	300.00%	200.00%	100.00%	-
NAPS	1.50	1.44	1.37	1.45	1.34	1.29	1.24	13.54%
YoY %	4.17%	5.11%	-5.52%	8.21%	3.88%	4.03%	-	-
Horiz. %	120.97%	116.13%	110.48%	116.94%	108.06%	104.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 164,366
RPS	368.06	356.92	355.41	347.91	248.21	172.26	85.68	164.49%
YoY %	3.12%	0.42%	2.16%	40.17%	44.09%	101.05%	-	-
Horiz. %	429.58%	416.57%	414.81%	406.06%	289.69%	201.05%	100.00%	-
EPS	58.43	55.95	53.48	47.15	31.14	20.38	10.10	222.60%
YoY %	4.43%	4.62%	13.43%	51.41%	52.80%	101.78%	-	-
Horiz. %	578.51%	553.96%	529.50%	466.83%	308.32%	201.78%	100.00%	-
DPS	59.50	58.00	56.50	55.00	22.50	15.00	7.50	298.27%
YoY %	2.59%	2.65%	2.73%	144.44%	50.00%	100.00%	-	-
Horiz. %	793.33%	773.33%	753.33%	733.33%	300.00%	200.00%	100.00%	-
NAPS	1.4998	1.4405	1.3698	1.4498	1.3401	1.2904	1.2396	13.55%
YoY %	4.12%	5.16%	-5.52%	8.19%	3.85%	4.10%	-	-
Horiz. %	120.99%	116.21%	110.50%	116.96%	108.11%	104.10%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	6.75	6.45	6.30	6.75	6.85	6.70	6.55	-
P/RPS	1.83	1.81	1.77	1.94	2.76	3.89	7.64	-61.46%
YoY %	1.10%	2.26%	-8.76%	-29.71%	-29.05%	-49.08%	-	-
Horiz. %	23.95%	23.69%	23.17%	25.39%	36.13%	50.92%	100.00%	-
P/EPS	11.55	11.53	11.78	14.31	22.00	32.89	64.85	-68.37%
YoY %	0.17%	-2.12%	-17.68%	-34.95%	-33.11%	-49.28%	-	-
Horiz. %	17.81%	17.78%	18.16%	22.07%	33.92%	50.72%	100.00%	-
EY	8.66	8.67	8.49	6.99	4.55	3.04	1.54	216.55%
YoY %	-0.12%	2.12%	21.46%	53.63%	49.67%	97.40%	-	-
Horiz. %	562.34%	562.99%	551.30%	453.90%	295.45%	197.40%	100.00%	-
DY	8.81	8.99	8.97	8.15	3.28	2.24	1.15	289.09%
YoY %	-2.00%	0.22%	10.06%	148.48%	46.43%	94.78%	-	-
Horiz. %	766.09%	781.74%	780.00%	708.70%	285.22%	194.78%	100.00%	-
P/NAPS	4.50	4.48	4.60	4.66	5.11	5.19	5.28	-10.11%
YoY %	0.45%	-2.61%	-1.29%	-8.81%	-1.54%	-1.70%	-	-
Horiz. %	85.23%	84.85%	87.12%	88.26%	96.78%	98.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	21/05/08	25/02/08	19/11/07	20/08/07	03/05/07	12/02/07	-
Price	6.90	6.95	6.70	6.55	6.70	6.95	6.60	-
P/RPS	1.87	1.95	1.88	1.88	2.70	4.04	7.70	-61.10%
YoY %	-4.10%	3.72%	0.00%	-30.37%	-33.17%	-47.53%	-	-
Horiz. %	24.29%	25.32%	24.42%	24.42%	35.06%	52.47%	100.00%	-
P/EPS	11.81	12.43	12.53	13.89	21.52	34.11	65.35	-68.06%
YoY %	-4.99%	-0.80%	-9.79%	-35.46%	-36.91%	-47.80%	-	-
Horiz. %	18.07%	19.02%	19.17%	21.25%	32.93%	52.20%	100.00%	-
EY	8.47	8.05	7.98	7.20	4.65	2.93	1.53	213.26%
YoY %	5.22%	0.88%	10.83%	54.84%	58.70%	91.50%	-	-
Horiz. %	553.59%	526.14%	521.57%	470.59%	303.92%	191.50%	100.00%	-
DY	8.62	8.35	8.43	8.40	3.36	2.16	1.14	285.71%
YoY %	3.23%	-0.95%	0.36%	150.00%	55.56%	89.47%	-	-
Horiz. %	756.14%	732.46%	739.47%	736.84%	294.74%	189.47%	100.00%	-
P/NAPS	4.60	4.83	4.89	4.52	5.00	5.39	5.32	-9.24%
YoY %	-4.76%	-1.23%	8.19%	-9.60%	-7.24%	1.32%	-	-
Horiz. %	86.47%	90.79%	91.92%	84.96%	93.98%	101.32%	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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,196,100

INGENIEU

0.065

0.00

222,763,600

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

60,930,400

SBH

0.315

+0.03

42,901,600

TECHNAX

0.375

0.00

41,234,500

MYEG

1.02

-0.02

40,211,900

More active Stocks

DLADY

36.34

+0.32

3,900

MPI

38.90

+0.30

70,700

PANAMY

20.26

+0.26

4,200

VSTECS

4.21

+0.21

1,439,800

HLFG

17.36

+0.16

69,900

ECOWLD-C26

0.16

+0.15

20,100

NOTION-WD

1.90

+0.12

2,167,000

HLBANK

19.28

+0.12

117,500

PETGAS

18.16

+0.12

111,000

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.40

-1.10

17,000

KLK

20.64

-0.34

306,200

KESM

6.87

-0.31

76,800

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

240,600

CARLSBG

18.66

-0.10

47,200

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