[AMWAY] QoQ TTM 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- 4.33%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 674,636 664,478 645,458 626,798 605,033 586,730 584,251 10.07%
PBT 119,762 126,936 129,249 135,539 129,905 125,033 120,312 -0.30%
Tax -31,718 -33,406 -34,154 -35,329 -33,857 -33,058 -32,400 -1.40%
NP 88,044 93,530 95,095 100,210 96,048 91,975 87,912 0.10%
-
NP to SH 88,044 93,530 95,095 100,210 96,048 91,975 87,912 0.10%
-
Tax Rate 26.48% 26.32% 26.42% 26.07% 26.06% 26.44% 26.93% -
Total Cost 586,592 570,948 550,363 526,588 508,985 494,755 496,339 11.79%
-
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 82,192 85,477 88,768 92,057 97,804 95,341 92,873 -7.82%
Div Payout % 93.35% 91.39% 93.35% 91.86% 101.83% 103.66% 105.64% -
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 13.05% 14.08% 14.73% 15.99% 15.87% 15.68% 15.05% -
ROE 34.33% 38.43% 40.47% 37.63% 38.96% 38.84% 39.04% -
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 410.35 404.13 392.78 381.30 368.10 356.79 355.47 10.05%
EPS 53.55 56.88 57.87 60.96 58.44 55.93 53.49 0.07%
DPS 50.00 52.00 54.00 56.00 59.50 58.00 56.50 -7.83%
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 410.36 404.18 392.61 381.26 368.02 356.89 355.38 10.07%
EPS 53.55 56.89 57.84 60.95 58.42 55.95 53.47 0.09%
DPS 50.00 51.99 54.00 56.00 59.49 57.99 56.49 -7.82%
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 1.74 1.77 1.76 1.77 1.83 1.81 1.77 -1.13%
P/EPS 13.35 12.57 11.92 11.07 11.55 11.53 11.78 8.70%
EY 7.49 7.96 8.39 9.03 8.66 8.67 8.49 -8.02%
DY 6.99 7.27 7.83 8.30 8.81 8.99 8.97 -15.33%
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 1.78 1.83 1.81 1.73 1.87 1.95 1.88 -3.58%
P/EPS 13.63 13.01 12.27 10.83 11.81 12.43 12.53 5.77%
EY 7.34 7.69 8.15 9.24 8.47 8.05 7.98 -5.42%
DY 6.85 7.03 7.61 8.48 8.62 8.35 8.43 -12.93%
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