[AMWAY] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	663,851	674,636	664,478	645,458	626,798	605,033	586,730	8.57%
YoY %	-1.60%	1.53%	2.95%	2.98%	3.60%	3.12%	-	-
Horiz. %	113.14%	114.98%	113.25%	110.01%	106.83%	103.12%	100.00%	-
PBT	106,832	119,762	126,936	129,249	135,539	129,905	125,033	-9.94%
YoY %	-10.80%	-5.65%	-1.79%	-4.64%	4.34%	3.90%	-	-
Horiz. %	85.44%	95.78%	101.52%	103.37%	108.40%	103.90%	100.00%	-
Tax	-28,780	-31,718	-33,406	-34,154	-35,329	-33,857	-33,058	-8.81%
YoY %	9.26%	5.05%	2.19%	3.33%	-4.35%	-2.42%	-	-
Horiz. %	87.06%	95.95%	101.05%	103.32%	106.87%	102.42%	100.00%	-
NP	78,052	88,044	93,530	95,095	100,210	96,048	91,975	-10.35%
YoY %	-11.35%	-5.87%	-1.65%	-5.10%	4.33%	4.43%	-	-
Horiz. %	84.86%	95.73%	101.69%	103.39%	108.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,052	88,044	93,530	95,095	100,210	96,048	91,975	-10.35%
YoY %	-11.35%	-5.87%	-1.65%	-5.10%	4.33%	4.43%	-	-
Horiz. %	84.86%	95.73%	101.69%	103.39%	108.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	26.48%	26.32%	26.42%	26.07%	26.06%	26.44%	-
YoY %	1.74%	0.61%	-0.38%	1.34%	0.04%	-1.44%	-	-
Horiz. %	101.89%	100.15%	99.55%	99.92%	98.60%	98.56%	100.00%	-
Total Cost	585,799	586,592	570,948	550,363	526,588	508,985	494,755	11.90%
YoY %	-0.14%	2.74%	3.74%	4.51%	3.46%	2.88%	-	-
Horiz. %	118.40%	118.56%	115.40%	111.24%	106.43%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,337	256,470	243,347	234,994	266,303	246,548	236,803	8.14%
YoY %	3.85%	5.39%	3.55%	-11.76%	8.01%	4.12%	-	-
Horiz. %	112.47%	108.31%	102.76%	99.24%	112.46%	104.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	78,910	82,192	85,477	88,768	92,057	97,804	95,341	-11.83%
YoY %	-3.99%	-3.84%	-3.71%	-3.57%	-5.88%	2.58%	-	-
Horiz. %	82.77%	86.21%	89.65%	93.11%	96.56%	102.58%	100.00%	-
Div Payout %	101.10%	93.35%	91.39%	93.35%	91.86%	101.83%	103.66%	-
YoY %	8.30%	2.14%	-2.10%	1.62%	-9.79%	-1.77%	-	-
Horiz. %	97.53%	90.05%	88.16%	90.05%	88.62%	98.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	266,337	256,470	243,347	234,994	266,303	246,548	236,803	8.14%
YoY %	3.85%	5.39%	3.55%	-11.76%	8.01%	4.12%	-	-
Horiz. %	112.47%	108.31%	102.76%	99.24%	112.46%	104.12%	100.00%	-
NOSH	164,406	164,404	164,423	164,331	164,385	164,365	164,447	-0.01%
YoY %	0.00%	-0.01%	0.06%	-0.03%	0.01%	-0.05%	-	-
Horiz. %	99.98%	99.97%	99.99%	99.93%	99.96%	99.95%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	11.76%	13.05%	14.08%	14.73%	15.99%	15.87%	15.68%	-
YoY %	-9.89%	-7.32%	-4.41%	-7.88%	0.76%	1.21%	-	-
Horiz. %	75.00%	83.23%	89.80%	93.94%	101.98%	101.21%	100.00%	-
ROE	29.31%	34.33%	38.43%	40.47%	37.63%	38.96%	38.84%	-
YoY %	-14.62%	-10.67%	-5.04%	7.55%	-3.41%	0.31%	-	-
Horiz. %	75.46%	88.39%	98.94%	104.20%	96.88%	100.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	403.79	410.35	404.13	392.78	381.30	368.10	356.79	8.59%
YoY %	-1.60%	1.54%	2.89%	3.01%	3.59%	3.17%	-	-
Horiz. %	113.17%	115.01%	113.27%	110.09%	106.87%	103.17%	100.00%	-
EPS	47.48	53.55	56.88	57.87	60.96	58.44	55.93	-10.33%
YoY %	-11.34%	-5.85%	-1.71%	-5.07%	4.31%	4.49%	-	-
Horiz. %	84.89%	95.74%	101.70%	103.47%	108.99%	104.49%	100.00%	-
DPS	48.00	50.00	52.00	54.00	56.00	59.50	58.00	-11.84%
YoY %	-4.00%	-3.85%	-3.70%	-3.57%	-5.88%	2.59%	-	-
Horiz. %	82.76%	86.21%	89.66%	93.10%	96.55%	102.59%	100.00%	-
NAPS	1.62	1.56	1.48	1.43	1.62	1.50	1.44	8.16%
YoY %	3.85%	5.41%	3.50%	-11.73%	8.00%	4.17%	-	-
Horiz. %	112.50%	108.33%	102.78%	99.31%	112.50%	104.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 164,331
RPS	403.84	410.40	404.22	392.65	381.30	368.06	356.92	8.57%
YoY %	-1.60%	1.53%	2.95%	2.98%	3.60%	3.12%	-	-
Horiz. %	113.15%	114.98%	113.25%	110.01%	106.83%	103.12%	100.00%	-
EPS	47.48	53.56	56.90	57.85	60.96	58.43	55.95	-10.35%
YoY %	-11.35%	-5.87%	-1.64%	-5.10%	4.33%	4.43%	-	-
Horiz. %	84.86%	95.73%	101.70%	103.40%	108.95%	104.43%	100.00%	-
DPS	48.00	50.00	52.00	54.00	56.00	59.50	58.00	-11.84%
YoY %	-4.00%	-3.85%	-3.70%	-3.57%	-5.88%	2.59%	-	-
Horiz. %	82.76%	86.21%	89.66%	93.10%	96.55%	102.59%	100.00%	-
NAPS	1.6202	1.5602	1.4803	1.4295	1.62	1.4998	1.4405	8.14%
YoY %	3.85%	5.40%	3.55%	-11.76%	8.01%	4.12%	-	-
Horiz. %	112.47%	108.31%	102.76%	99.24%	112.46%	104.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	7.39	7.15	7.15	6.90	6.75	6.75	6.45	-
P/RPS	1.83	1.74	1.77	1.76	1.77	1.83	1.81	0.73%
YoY %	5.17%	-1.69%	0.57%	-0.56%	-3.28%	1.10%	-	-
Horiz. %	101.10%	96.13%	97.79%	97.24%	97.79%	101.10%	100.00%	-
P/EPS	15.57	13.35	12.57	11.92	11.07	11.55	11.53	22.15%
YoY %	16.63%	6.21%	5.45%	7.68%	-4.16%	0.17%	-	-
Horiz. %	135.04%	115.78%	109.02%	103.38%	96.01%	100.17%	100.00%	-
EY	6.42	7.49	7.96	8.39	9.03	8.66	8.67	-18.13%
YoY %	-14.29%	-5.90%	-5.13%	-7.09%	4.27%	-0.12%	-	-
Horiz. %	74.05%	86.39%	91.81%	96.77%	104.15%	99.88%	100.00%	-
DY	6.50	6.99	7.27	7.83	8.30	8.81	8.99	-19.42%
YoY %	-7.01%	-3.85%	-7.15%	-5.66%	-5.79%	-2.00%	-	-
Horiz. %	72.30%	77.75%	80.87%	87.10%	92.32%	98.00%	100.00%	-
P/NAPS	4.56	4.58	4.83	4.83	4.17	4.50	4.48	1.18%
YoY %	-0.44%	-5.18%	0.00%	15.83%	-7.33%	0.45%	-	-
Horiz. %	101.79%	102.23%	107.81%	107.81%	93.08%	100.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	19/08/09	13/05/09	23/02/09	10/11/08	30/07/08	21/05/08	-
Price	7.34	7.30	7.40	7.10	6.60	6.90	6.95	-
P/RPS	1.82	1.78	1.83	1.81	1.73	1.87	1.95	-4.49%
YoY %	2.25%	-2.73%	1.10%	4.62%	-7.49%	-4.10%	-	-
Horiz. %	93.33%	91.28%	93.85%	92.82%	88.72%	95.90%	100.00%	-
P/EPS	15.46	13.63	13.01	12.27	10.83	11.81	12.43	15.63%
YoY %	13.43%	4.77%	6.03%	13.30%	-8.30%	-4.99%	-	-
Horiz. %	124.38%	109.65%	104.67%	98.71%	87.13%	95.01%	100.00%	-
EY	6.47	7.34	7.69	8.15	9.24	8.47	8.05	-13.54%
YoY %	-11.85%	-4.55%	-5.64%	-11.80%	9.09%	5.22%	-	-
Horiz. %	80.37%	91.18%	95.53%	101.24%	114.78%	105.22%	100.00%	-
DY	6.54	6.85	7.03	7.61	8.48	8.62	8.35	-15.01%
YoY %	-4.53%	-2.56%	-7.62%	-10.26%	-1.62%	3.23%	-	-
Horiz. %	78.32%	82.04%	84.19%	91.14%	101.56%	103.23%	100.00%	-
P/NAPS	4.53	4.68	5.00	4.97	4.07	4.60	4.83	-4.18%
YoY %	-3.21%	-6.40%	0.60%	22.11%	-11.52%	-4.76%	-	-
Horiz. %	93.79%	96.89%	103.52%	102.90%	84.27%	95.24%	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

MQ Market Updates - 25 June 2024

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

252,158,500

INGENIEU

0.065

0.00

221,450,400

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.07

-0.005

128,578,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

59,323,400

SBH

0.315

+0.03

42,523,600

TECHNAX

0.375

0.00

40,392,200

SNS

0.765

+0.045

39,054,900

More active Stocks

MPI

39.14

+0.54

58,500

DLADY

36.42

+0.40

3,800

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,362,800

AJI

15.40

+0.20

106,700

NOTION-WD

1.93

+0.15

2,108,700

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.20

+0.14

18,740,600

HLBANK

19.28

+0.12

102,300

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.30

-1.20

14,200

KLK

20.68

-0.30

277,800

KESM

6.88

-0.30

68,200

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

206,500

PPB

14.32

-0.10

65,500

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